Valuation Inpex Corporation

Stocks

1605

JP3294460005

Oil & Gas Exploration and Production

Delayed Japan Exchange Other stock markets 09:30:00 10/08/2026 +03			5-day change	1st Jan Change
3,612.00 ^JPY	+3.23%		+2.64%	+15.51%

08-08	Inpex Corporation, H1 2026 Earnings Call, Aug 07, 2026
08-07	Inpex Corporation Announces Cash Dividend and Dividends of Class A Stock for the Period of Second Quarter End of Year Ending December 31, 2026, Payable on September 1, 2026; Provides Cash Dividend and Dividends of Class A Stock Guidance for Year-End of Fiscal Year Ending December 31, 2026	CI

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	4,197,939	-	-
Change	-	31.23%	31.44%	-1.52%	55.4%	14.47%	-	-
Enterprise Value (EV) ¹	2,367,740	2,865,586	3,380,591	3,182,231	4,743,762	5,847,939	5,383,962	5,318,297
Change	-	21.03%	17.97%	-5.87%	49.07%	23.28%	-7.93%	-1.22%
P/E	6.51x	4.35x	6.63x	5.71x	9.45x	8.2x	8.73x	9.01x
PBR	0.44x	0.48x	0.58x	0.49x	0.77x	0.82x	0.77x	0.72x
PEG	-	0x	-0.6x	0.3x	-2.25x	0.2x	-1.45x	-2.84x
Capitalization / Revenue	1.12x	0.78x	1.11x	1.04x	1.82x	1.81x	1.79x	1.85x
EV / Revenue	1.9x	1.23x	1.56x	1.4x	2.36x	2.53x	2.3x	2.35x
EV / EBITDA	2.98x	1.86x	2.46x	1.95x	3.19x	3.36x	3.14x	3.34x
EV / EBIT	4.01x	2.3x	3.01x	2.5x	4.18x	3.97x	3.99x	4.15x
EV / FCF	8.64x	12.7x	5.92x	9x	189x	19.8x	19.1x	20.1x
FCF Yield	11.6%	7.88%	16.9%	11.1%	0.53%	5.05%	5.23%	4.98%
Dividend per Share ²	48	62	74	86	100	117	117.9	123.2
Rate of return	4.79%	4.44%	3.89%	4.36%	3.2%	3.24%	3.26%	3.41%
EPS ²	153.9	320.7	287	345.3	330.8	440.3	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	2,314,888	2,343,587	2,263,675
EBITDA ¹	793,841	1,538,968	1,374,129	1,631,019	1,486,812	1,738,353	1,713,353	1,593,814
EBIT ¹	590,657	1,246,408	1,121,844	1,271,789	1,135,440	1,473,500	1,349,330	1,282,222
Net income ¹	223,048	438,276	371,531	427,344	393,836	505,635	465,916	442,194
Net Debt ¹	978,449	1,042,418	984,266	822,236	1,076,338	1,650,000	1,186,024	1,120,358
Reference price ²	1,002.00	1,396.00	1,904.50	1,970.50	3,127.00	3,612.00	3,612.00	3,612.00
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	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	7.95x	2.47x	3.29x	3.34%	25.79B
CONOCOPHILLIPS	11.53x	2.16x	5.01x	2.89%	141B
CANADIAN NATURAL RESOURCES LIMITED	11.88x	3.17x	6.16x	3.91%	93.85B
EOG RESOURCES, INC.	8.12x	2.46x	4.32x	3.07%	70.68B
OCCIDENTAL PETROLEUM CORPORATION	7.39x	2.37x	3.82x	1.87%	55.89B
DIAMONDBACK ENERGY, INC.	10.62x	3.43x	4.98x	2.31%	52.66B
CENOVUS ENERGY INC.	8.96x	1.3x	4.21x	2.18%	52.11B
DEVON ENERGY CORPORATION	8.38x	2.4x	4.61x	2.61%	49.42B
WOODSIDE ENERGY GROUP LTD	12.03x	3.29x	4.95x	5.95%	42.8B
ECOPETROL S.A.	6.57x	1.67x	4.11x	4.55%	36.05B
Average	9.34x	2.47x	4.55x	3.27%	62.05B
Weighted average by Cap.	9.87x	2.48x	4.77x	3.17%