Valuation Inpex Corporation

Stocks

1605

JP3294460005

Oil & Gas Exploration and Production

Market Closed - Japan Exchange Other stock markets 09:30:00 31/07/2026 +03			5-day change	1st Jan Change
3,627.00 ^JPY	-0.03%		-3.56%	+15.99%

07-24	Kazakhstan Considers Seeking $5 Billion Fine Straight from Oil Majors Behind Kashagan Venture	MT
07-23	Inpex Starts Trial Seabed Drilling for Carbon Capture Project	MT

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	4,215,263	-	-
Change	-	31.23%	31.44%	-1.52%	55.4%	14.94%	-	-
Enterprise Value (EV) ¹	2,367,740	2,865,586	3,380,591	3,182,231	4,743,762	5,547,647	5,401,286	5,335,621
Change	-	21.03%	17.97%	-5.87%	49.07%	16.95%	-2.64%	-1.22%
P/E	6.51x	4.35x	6.63x	5.71x	9.45x	8.73x	8.76x	9.05x
PBR	0.44x	0.48x	0.58x	0.49x	0.77x	0.83x	0.78x	0.73x
PEG	-	0x	-0.6x	0.3x	-2.25x	0.3x	-20.55x	-2.86x
Capitalization / Revenue	1.12x	0.78x	1.11x	1.04x	1.82x	1.76x	1.8x	1.86x
EV / Revenue	1.9x	1.23x	1.56x	1.4x	2.36x	2.31x	2.3x	2.36x
EV / EBITDA	2.98x	1.86x	2.46x	1.95x	3.19x	3.29x	3.25x	3.35x
EV / EBIT	4.01x	2.3x	3.01x	2.5x	4.18x	3.91x	4x	4.16x
EV / FCF	8.64x	12.7x	5.92x	9x	189x	18.8x	17.1x	17.8x
FCF Yield	11.6%	7.88%	16.9%	11.1%	0.53%	5.32%	5.85%	5.63%
Dividend per Share ²	48	62	74	86	100	110.7	117.9	123.2
Rate of return	4.79%	4.44%	3.89%	4.36%	3.2%	3.05%	3.25%	3.4%
EPS ²	153.9	320.7	287	345.3	330.8	415.6	413.8	400.7
Distribution rate	31.2%	19.3%	25.8%	24.9%	30.2%	26.6%	28.5%	30.7%
Net sales ¹	1,244,369	2,324,660	2,165,702	2,265,837	2,011,351	2,398,307	2,343,587	2,263,675
EBITDA ¹	793,841	1,538,968	1,374,129	1,631,019	1,486,812	1,686,353	1,660,782	1,593,814
EBIT ¹	590,657	1,246,408	1,121,844	1,271,789	1,135,440	1,419,500	1,349,330	1,282,222
Net income ¹	223,048	438,276	371,531	427,344	393,836	477,894	465,916	442,194
Net Debt ¹	978,449	1,042,418	984,266	822,236	1,076,338	1,332,384	1,186,024	1,120,358
Reference price ²	1,002.00	1,396.00	1,904.50	1,970.50	3,127.00	3,627.00	3,627.00	3,627.00
Nbr of stocks (in thousands)	1,386,518	1,305,994	1,258,244	1,197,663	1,172,825	1,162,190	-	-
Announcement Date	2/9/22 A	2/9/23 A	2/13/24 A	2/13/25 A	2/12/26 A	-	-	-

¹JPY in Million²JPY

Estimates

P/E, 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	8.73x	2.31x	3.29x	3.05%	26.45B
CONOCOPHILLIPS	11.57x	2.27x	5.4x	2.81%	147B
CANADIAN NATURAL RESOURCES LIMITED	12.38x	3.39x	6.23x	3.74%	99.03B
EOG RESOURCES, INC.	8.68x	2.84x	4.85x	2.78%	79.2B
DIAMONDBACK ENERGY, INC.	13.36x	3.77x	5.4x	2.14%	57.09B
CENOVUS ENERGY INC.	9.61x	1.39x	4.47x	2.03%	55.57B
OCCIDENTAL PETROLEUM CORPORATION	8.01x	2.61x	4.11x	1.76%	56.76B
DEVON ENERGY CORPORATION	10.72x	2.56x	4.87x	2.6%	52.05B
WOODSIDE ENERGY GROUP LTD	12.21x	3.31x	5.03x	5.84%	43.97B
ECOPETROL S.A.	6.34x	1.59x	3.7x	5.07%	35.23B
Average	10.16x	2.60x	4.74x	3.18%	65.21B
Weighted average by Cap.	10.60x	2.65x	5.02x	3.05%