|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3,281.00 JPY | -0.85% |
|
+0.09% | +4.92% |
| 12:08pm | Shell exits South African fuels via USD1 billion sale to ADNOC | AN |
| 09:49am | Japan's Inpex Signs 15-Year LNG Supply Deal with Abu Dhabi National Oil Co. | 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 | 3,813,145 | - | - |
| Change | - | 31.23% | 31.44% | -1.52% | 55.4% | 3.97% | - | - |
| Enterprise Value (EV) 1 | 2,367,740 | 2,865,586 | 3,380,591 | 3,182,231 | 4,743,762 | 5,145,529 | 4,999,169 | 4,933,503 |
| Change | - | 21.03% | 17.97% | -5.87% | 49.07% | 8.47% | -2.84% | -1.31% |
| P/E | 6.51x | 4.35x | 6.63x | 5.71x | 9.45x | 7.78x | 7.69x | 8.19x |
| PBR | 0.44x | 0.48x | 0.58x | 0.49x | 0.77x | 0.75x | 0.7x | 0.66x |
| PEG | - | 0x | -0.6x | 0.3x | -2.25x | 0.3x | 6.92x | -1.35x |
| Capitalization / Revenue | 1.12x | 0.78x | 1.11x | 1.04x | 1.82x | 1.57x | 1.6x | 1.68x |
| EV / Revenue | 1.9x | 1.23x | 1.56x | 1.4x | 2.36x | 2.12x | 2.1x | 2.18x |
| EV / EBITDA | 2.98x | 1.86x | 2.46x | 1.95x | 3.19x | 3x | 2.91x | 3.1x |
| EV / EBIT | 4.01x | 2.3x | 3.01x | 2.5x | 4.18x | 3.57x | 3.6x | 3.85x |
| EV / FCF | 8.64x | 12.7x | 5.92x | 9x | 189x | 18.5x | 16.1x | 16.7x |
| FCF Yield | 11.6% | 7.88% | 16.9% | 11.1% | 0.53% | 5.41% | 6.22% | 5.98% |
| 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% | 3.37% | 3.59% | 3.76% |
| EPS 2 | 153.9 | 320.7 | 287 | 345.3 | 330.8 | 421.9 | 426.6 | 400.7 |
| Distribution rate | 31.2% | 19.3% | 25.8% | 24.9% | 30.2% | 26.2% | 27.6% | 30.7% |
| Net sales 1 | 1,244,369 | 2,324,660 | 2,165,702 | 2,265,837 | 2,011,351 | 2,421,937 | 2,375,897 | 2,263,675 |
| EBITDA 1 | 793,841 | 1,538,968 | 1,374,129 | 1,631,019 | 1,486,812 | 1,716,782 | 1,719,210 | 1,593,814 |
| EBIT 1 | 590,657 | 1,246,408 | 1,121,844 | 1,271,789 | 1,135,440 | 1,440,800 | 1,390,230 | 1,282,222 |
| Net income 1 | 223,048 | 438,276 | 371,531 | 427,344 | 393,836 | 484,894 | 479,416 | 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 | 3,281.00 | 3,281.00 | 3,281.00 |
| 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
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.84x | 2.14x | 3.02x | 3.34% | 23.69B | |
| 10.24x | 2x | 4.61x | 3.27% | 126B | |
| 10.38x | 2.89x | 5.4x | 4.46% | 81.86B | |
| 7.35x | 2.5x | 4.18x | 3.19% | 68.92B | |
| 6.48x | 2.22x | 3.58x | 2.1% | 48.55B | |
| 10.66x | 3.26x | 4.52x | 2.5% | 48.87B | |
| 8.59x | 2.18x | 4.21x | 2.91% | 46.55B | |
| 7.79x | 1.18x | 4.11x | 2.48% | 45.52B | |
| 9.86x | 2.91x | 4.31x | 7.54% | 37.07B | |
| 10.7x | 3.86x | 5.49x | 1.27% | 32.34B | |
| Average | 8.99x | 2.51x | 4.34x | 3.31% | 55.96B | |
| Weighted average by Cap. | 9.18x | 2.44x | 4.47x | 3.34% |
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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
