|
Market Closed -
Japan Exchange
14:30:00 25/09/2026 HKT
|
5-day change | 1st Jan Change | ||
| 3,857.00 JPY | +0.60% |
|
-1.43% | +23.35% |
| 09-25 | Deals of the day-Mergers and acquisitions | RE |
| 09-25 | Inpex exercises pre-emptive rights to buy JERA's stake in Ichthys LNG project | 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 | 1,389,291 | 1,823,168 | 2,396,325 | 2,359,995 | 3,667,424 | 4,482,683 | - | - |
| Change | - | 31.23% | 31.44% | -1.52% | 55.4% | 22.23% | - | - |
| Enterprise Value (EV) 1 | 2,367,740 | 2,865,586 | 3,380,591 | 3,182,231 | 4,743,762 | 5,785,317 | 5,649,381 | 5,581,597 |
| Change | - | 21.03% | 17.97% | -5.87% | 49.07% | 21.96% | -2.35% | -1.2% |
| P/E | 6.51x | 4.35x | 6.63x | 5.71x | 9.45x | 8.49x | 9.13x | 9.44x |
| PBR | 0.44x | 0.48x | 0.58x | 0.49x | 0.77x | 0.88x | 0.82x | 0.76x |
| PEG | - | 0x | -0.6x | 0.3x | -2.25x | 0.2x | -1.3x | -2.81x |
| Capitalization / Revenue | 1.12x | 0.78x | 1.11x | 1.04x | 1.82x | 1.98x | 2.02x | 2.08x |
| EV / Revenue | 1.9x | 1.23x | 1.56x | 1.4x | 2.36x | 2.55x | 2.54x | 2.59x |
| EV / EBITDA | 2.98x | 1.86x | 2.46x | 1.95x | 3.19x | 3.46x | 3.41x | 3.69x |
| EV / EBIT | 4.01x | 2.3x | 3.01x | 2.5x | 4.18x | 4.09x | 4.28x | 4.53x |
| EV / FCF | 8.64x | 12.7x | 5.92x | 9x | 189x | 19.9x | 20.5x | 25.5x |
| FCF Yield | 11.6% | 7.88% | 16.9% | 11.1% | 0.53% | 5.02% | 4.89% | 3.91% |
| 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% | 2.95% | 3.08% | 3.2% |
| 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 | 1,244,369 | 2,324,660 | 2,165,702 | 2,265,837 | 2,011,351 | 2,265,913 | 2,224,297 | 2,155,239 |
| EBITDA 1 | 793,841 | 1,538,968 | 1,374,129 | 1,631,019 | 1,486,812 | 1,672,937 | 1,658,795 | 1,513,602 |
| EBIT 1 | 590,657 | 1,246,408 | 1,121,844 | 1,271,789 | 1,135,440 | 1,415,869 | 1,319,918 | 1,231,532 |
| Net income 1 | 223,048 | 438,276 | 371,531 | 427,344 | 393,836 | 523,657 | 475,641 | 450,876 |
| Net Debt 1 | 978,449 | 1,042,418 | 984,266 | 822,236 | 1,076,338 | 1,302,635 | 1,166,699 | 1,098,914 |
| Reference price 2 | 1,002.00 | 1,396.00 | 1,904.50 | 1,970.50 | 3,127.00 | 3,857.00 | 3,857.00 | 3,857.00 |
| 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 | 9/2/22 | 9/2/23 | 13/2/24 | 13/2/25 | 12/2/26 | - | - | - |
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% | 28.49B | |
| 12x | 2.34x | 5.19x | 2.67% | 153B | |
| 11.93x | 3.17x | 6.17x | 3.71% | 97.94B | |
| 8.31x | 2.51x | 4.39x | 2.94% | 73.62B | |
| 9.49x | 1.42x | 4.6x | 1.99% | 57.13B | |
| 7.05x | 2.42x | 3.82x | 1.8% | 56.84B | |
| 9.04x | 2.46x | 4.91x | 2.36% | 54.1B | |
| 11.28x | 3.36x | 4.79x | 2.34% | 52.27B | |
| 12.08x | 3.26x | 4.95x | 6.15% | 42.35B | |
| 5.57x | 1.63x | 3.9x | 4.85% | 34.14B | |
| Average | 9.52x | 2.51x | 4.62x | 3.18% | 64.98B | |
| Weighted average by Cap. | 10.13x | 2.53x | 4.86x | 3.02% |
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
