Valuation Inpex Corporation

Equities

1605

JP3294460005

Oil & Gas Exploration and Production

Market Closed - Japan Exchange Other stock markets 12:00:00 19/01/2026 pm IST			5-day change	1st Jan Change
3,200.00 ^JPY	+0.16%		+1.23%	+2.33%

12:43pm	Japan's Inpex withdraws environmental plan for Bonaparte CCS project in Australia, government website shows	RE
14/01	Equinor hopes to finalize technical plan for world's northernmost oilfield after cutting costs	RE

Company Valuation: Inpex Corporation

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	8,11,874	13,89,291	18,23,168	23,96,325	23,59,995	37,23,433	37,23,433	-
Change	-	71.12%	31.23%	31.44%	-1.52%	57.77%	0%	-
Enterprise Value (EV) ¹	18,63,742	23,67,740	28,65,586	33,80,591	31,82,231	45,21,954	43,29,128	41,50,053
Change	-	27.04%	21.03%	17.97%	-5.87%	42.1%	-4.26%	-4.14%
P/E ratio	-7.27x	6.51x	4.35x	6.63x	5.71x	9.81x	10.3x	10.2x
PBR	0.3x	0.44x	0.48x	0.58x	0.49x	0.75x	0.71x	0.67x
PEG	-	-0x	0x	-0.6x	0.3x	-1.71x	-2.14x	10.29x
Capitalization / Revenue	1.05x	1.12x	0.78x	1.11x	1.04x	1.86x	1.88x	1.85x
EV / Revenue	2.42x	1.9x	1.23x	1.56x	1.4x	2.26x	2.19x	2.06x
EV / EBITDA	4.41x	2.98x	1.86x	2.46x	1.95x	3.01x	2.99x	2.87x
EV / EBIT	7.5x	4.01x	2.3x	3.01x	2.5x	4.06x	4.04x	3.82x
EV / FCF	14.5x	8.64x	12.7x	5.92x	9x	21.5x	17.1x	13.2x
FCF Yield	6.87%	11.6%	7.88%	16.9%	11.1%	4.64%	5.86%	7.58%
Dividend per Share ²	24	48	62	74	86	106.5	115	122
Rate of return	4.32%	4.79%	4.44%	3.89%	4.36%	3.33%	3.6%	3.82%
EPS ²	-76.5	153.9	320.7	287	345.3	325.6	309.9	313
Distribution rate	-31.4%	31.2%	19.3%	25.8%	24.9%	32.7%	37.1%	39%
Net sales ¹	7,71,046	12,44,369	23,24,660	21,65,702	22,65,837	20,03,861	19,79,042	20,13,988
EBITDA ¹	4,22,569	7,93,841	15,38,968	13,74,129	16,31,019	15,02,973	14,49,684	14,46,380
EBIT ¹	2,48,471	5,90,657	12,46,408	11,21,844	12,71,789	11,14,442	10,71,260	10,86,729
Net income ¹	-1,11,699	2,23,048	4,38,276	3,71,531	4,27,344	3,93,142	3,68,762	3,68,470
Net Debt ¹	10,51,868	9,78,449	10,42,418	9,84,266	8,22,236	7,98,522	6,05,696	4,26,620
Reference price ²	556.00	1,002.00	1,396.00	1,904.50	1,970.50	3,195.00	3,195.00	3,195.00
Nbr of stocks (in thousands)	14,60,205	13,86,518	13,05,994	12,58,244	11,97,663	11,65,394	11,65,394	-
Announcement Date	10/02/21	09/02/22	09/02/23	13/02/24	13/02/25	-	-	-

¹JPY in Million²JPY

Estimates

P/E ratio, Detailed evolution

Sector Comparison:

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
INPEX CORPORATION	9.81x	2.26x	3.01x	3.33%	2.36TCr
CNOOC LIMITED	7.13x	2.18x	3.5x	6.25%	14TCr
CONOCOPHILLIPS	15.19x	2.25x	5.48x	3.24%	12TCr
CANADIAN NATURAL RESOURCES LIMITED	14.02x	3.03x	6.54x	4.91%	7.16TCr
EOG RESOURCES, INC.	10.54x	2.74x	5.1x	3.94%	5.71TCr
DIAMONDBACK ENERGY, INC.	11.36x	3.83x	5.69x	2.66%	4.33TCr
OCCIDENTAL PETROLEUM CORPORATION	20.9x	2.21x	4.38x	2.2%	4.21TCr
EQT CORPORATION	16.71x	4.64x	7.23x	1.25%	3.15TCr
Average	13.21x	2.89x	5.12x	3.47%	6.6TCr
Weighted average by Cap.	12.42x	2.66x	4.99x	4.08%