|
Market Closed -
Japan Exchange
12:00:00 28/09/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 3,815.00 JPY | -1.09% |
|
-2.50% | +22.00% |
| 03:47pm | Okasan Securities Downgrades Inpex to Neutral from Buy; Price Target is 4,300 Yen | MT |
| 25/09 | Deals of the day-Mergers and acquisitions | RE |
Company Valuation: Inpex Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 13,89,291 | 18,23,168 | 23,96,325 | 23,59,995 | 36,67,424 | 44,33,869 | - | - |
| Change | - | 31.23% | 31.44% | -1.52% | 55.4% | 20.9% | - | - |
| Enterprise Value (EV) 1 | 23,67,740 | 28,65,586 | 33,80,591 | 31,82,231 | 47,43,762 | 57,36,504 | 56,00,568 | 55,32,783 |
| Change | - | 21.03% | 17.97% | -5.87% | 49.07% | 20.93% | -2.37% | -1.21% |
| P/E | 6.51x | 4.35x | 6.63x | 5.71x | 9.45x | 8.39x | 9.03x | 9.34x |
| PBR | 0.44x | 0.48x | 0.58x | 0.49x | 0.77x | 0.87x | 0.81x | 0.76x |
| PEG | - | 0x | -0.6x | 0.3x | -2.25x | 0.2x | -1.29x | -2.78x |
| Capitalization / Revenue | 1.12x | 0.78x | 1.11x | 1.04x | 1.82x | 1.96x | 1.99x | 2.06x |
| EV / Revenue | 1.9x | 1.23x | 1.56x | 1.4x | 2.36x | 2.53x | 2.52x | 2.57x |
| EV / EBITDA | 2.98x | 1.86x | 2.46x | 1.95x | 3.19x | 3.43x | 3.38x | 3.66x |
| EV / EBIT | 4.01x | 2.3x | 3.01x | 2.5x | 4.18x | 4.05x | 4.24x | 4.49x |
| EV / FCF | 8.64x | 12.7x | 5.92x | 9x | 189x | 19.8x | 20.3x | 25.3x |
| FCF Yield | 11.6% | 7.88% | 16.9% | 11.1% | 0.53% | 5.06% | 4.93% | 3.95% |
| Dividend per Share 2 | 48 | 62 | 74 | 86 | 100 | 113.9 | 118.8 | 123.4 |
| Rate of return | 4.79% | 4.44% | 3.89% | 4.36% | 3.2% | 2.99% | 3.11% | 3.24% |
| EPS 2 | 153.9 | 320.7 | 287 | 345.3 | 330.8 | 454.5 | 422.6 | 408.4 |
| Distribution rate | 31.2% | 19.3% | 25.8% | 24.9% | 30.2% | 25.1% | 28.1% | 30.2% |
| Net sales 1 | 12,44,369 | 23,24,660 | 21,65,702 | 22,65,837 | 20,11,351 | 22,65,913 | 22,24,297 | 21,55,239 |
| EBITDA 1 | 7,93,841 | 15,38,968 | 13,74,129 | 16,31,019 | 14,86,812 | 16,72,937 | 16,58,795 | 15,13,602 |
| EBIT 1 | 5,90,657 | 12,46,408 | 11,21,844 | 12,71,789 | 11,35,440 | 14,15,869 | 13,19,918 | 12,31,532 |
| Net income 1 | 2,23,048 | 4,38,276 | 3,71,531 | 4,27,344 | 3,93,836 | 5,23,657 | 4,75,641 | 4,50,876 |
| Net Debt 1 | 9,78,449 | 10,42,418 | 9,84,266 | 8,22,236 | 10,76,338 | 13,02,635 | 11,66,699 | 10,98,914 |
| Reference price 2 | 1,002.00 | 1,396.00 | 1,904.50 | 1,970.50 | 3,127.00 | 3,815.00 | 3,815.00 | 3,815.00 |
| Nbr of stocks (in thousands) | 13,86,518 | 13,05,994 | 12,58,244 | 11,97,663 | 11,72,825 | 11,62,220 | - | - |
| Announcement Date | 09/02/22 | 09/02/23 | 13/02/24 | 13/02/25 | 12/02/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.49x | 2.55x | 3.46x | 2.95% | 2.85TCr | |
| 12x | 2.34x | 5.19x | 2.67% | 15TCr | |
| 11.93x | 3.17x | 6.17x | 3.71% | 9.79TCr | |
| 8.31x | 2.51x | 4.39x | 2.94% | 7.36TCr | |
| 9.49x | 1.42x | 4.6x | 1.99% | 5.71TCr | |
| 7.05x | 2.42x | 3.82x | 1.8% | 5.68TCr | |
| 9.04x | 2.46x | 4.91x | 2.36% | 5.41TCr | |
| 11.28x | 3.36x | 4.79x | 2.34% | 5.23TCr | |
| 12.08x | 3.25x | 4.93x | 6.2% | 4.24TCr | |
| 5.57x | 1.63x | 3.9x | 4.85% | 3.41TCr | |
| Average | 9.52x | 2.51x | 4.61x | 3.18% | 6.5TCr | |
| Weighted average by Cap. | 10.13x | 2.53x | 4.86x | 3.03% |
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
