|
Market Closed -
Japan Exchange
04:30:00 02/10/26 pm AEST
|
5-day change | 1st Jan Change | ||
| 3,696.00 JPY | +2.35% |
|
-4.17% | +18.20% |
Company Valuation: Inpex Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,389,291 | 1,823,168 | 2,396,325 | 2,359,995 | 3,667,424 | 4,295,565 | - | - |
| Change | - | 31.23% | 31.44% | -1.52% | 55.4% | 17.13% | - | - |
| Enterprise Value (EV) 1 | 2,367,740 | 2,865,586 | 3,380,591 | 3,182,231 | 4,743,762 | 5,599,200 | 5,450,639 | 5,383,829 |
| Change | - | 21.03% | 17.97% | -5.87% | 49.07% | 18.03% | -2.65% | -1.23% |
| P/E | 6.51x | 4.35x | 6.63x | 5.71x | 9.45x | 8.09x | 8.71x | 9.02x |
| PBR | 0.44x | 0.48x | 0.58x | 0.49x | 0.77x | 0.84x | 0.78x | 0.73x |
| PEG | - | 0x | -0.6x | 0.3x | -2.25x | 0.2x | -1.22x | -2.64x |
| Capitalization / Revenue | 1.12x | 0.78x | 1.11x | 1.04x | 1.82x | 1.91x | 1.95x | 2.01x |
| EV / Revenue | 1.9x | 1.23x | 1.56x | 1.4x | 2.36x | 2.49x | 2.47x | 2.52x |
| EV / EBITDA | 2.98x | 1.86x | 2.46x | 1.95x | 3.19x | 3.37x | 3.33x | 3.62x |
| EV / EBIT | 4.01x | 2.3x | 3.01x | 2.5x | 4.18x | 3.95x | 4.13x | 4.37x |
| EV / FCF | 8.64x | 12.7x | 5.92x | 9x | 189x | 18.2x | 21.4x | 24.4x |
| FCF Yield | 11.6% | 7.88% | 16.9% | 11.1% | 0.53% | 5.48% | 4.67% | 4.1% |
| Dividend per Share 2 | 48 | 62 | 74 | 86 | 100 | 112.8 | 118.8 | 123.4 |
| Rate of return | 4.79% | 4.44% | 3.89% | 4.36% | 3.2% | 3.05% | 3.21% | 3.34% |
| EPS 2 | 153.9 | 320.7 | 287 | 345.3 | 330.8 | 456.9 | 424.2 | 409.7 |
| Distribution rate | 31.2% | 19.3% | 25.8% | 24.9% | 30.2% | 24.7% | 28% | 30.1% |
| Net sales 1 | 1,244,369 | 2,324,660 | 2,165,702 | 2,265,837 | 2,011,351 | 2,248,853 | 2,207,537 | 2,137,206 |
| EBITDA 1 | 793,841 | 1,538,968 | 1,374,129 | 1,631,019 | 1,486,812 | 1,660,354 | 1,636,479 | 1,485,702 |
| EBIT 1 | 590,657 | 1,246,408 | 1,121,844 | 1,271,789 | 1,135,440 | 1,419,239 | 1,319,658 | 1,233,110 |
| Net income 1 | 223,048 | 438,276 | 371,531 | 427,344 | 393,836 | 524,701 | 479,691 | 456,109 |
| Net Debt 1 | 978,449 | 1,042,418 | 984,266 | 822,236 | 1,076,338 | 1,303,635 | 1,155,074 | 1,088,264 |
| Reference price 2 | 1,002.00 | 1,396.00 | 1,904.50 | 1,970.50 | 3,127.00 | 3,696.00 | 3,696.00 | 3,696.00 |
| Nbr of stocks (in thousands) | 1,386,518 | 1,305,994 | 1,258,244 | 1,197,663 | 1,172,825 | 1,162,220 | - | - |
| Announcement Date | 9/2/22 | 9/2/23 | 13/2/24 | 13/2/25 | 12/2/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.09x | 2.49x | 3.37x | 3.05% | 27.24B | |
| 11.95x | 2.33x | 5.17x | 2.68% | 152B | |
| 12.27x | 3.25x | 6.32x | 3.6% | 99.93B | |
| 8.23x | 2.49x | 4.33x | 2.92% | 74.16B | |
| 18.11x | 4.08x | 10.83x | 5.42% | 68.92B | |
| 9.97x | 1.48x | 4.84x | 1.88% | 59.83B | |
| 7.2x | 2.46x | 3.87x | 1.77% | 58.06B | |
| 9x | 2.47x | 4.91x | 2.33% | 54.79B | |
| 10.99x | 3.31x | 4.73x | 2.36% | 51.72B | |
| 11.78x | 3.18x | 4.81x | 6.38% | 41.28B | |
| Average | 10.76x | 2.76x | 5.32x | 3.24% | 68.82B | |
| Weighted average by Cap. | 11.17x | 2.74x | 5.53x | 3.15% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 1605 Stock
- Valuation Inpex Corporation
Select your edition
All financial news and data tailored to specific country editions
