Valuation Inpex Corporation

Equities

1605

JP3294460005

Oil & Gas Exploration and Production

Delayed Japan Exchange Other stock markets 01:30:00 2025-01-10 am EST			5-day change	1st Jan Change
1,950.00 ^JPY	-0.41%		-1.04%	-1.04%

Dec. 03	Tranche Update on Inpex Corporation's Equity Buyback Plan announced on August 8, 2024.	CI
Dec. 02	Inpex Corporation's Equity Buyback announced on August 8, 2024, has closed with 39,755,600 shares, representing 3.23% for ¥79,999.91 million.	CI

Company Valuation: Inpex Corporation

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	1,659,519	811,874	1,389,291	1,823,168	2,396,325	2,335,443	2,335,443	-
Change	-	-51.08%	71.12%	31.23%	31.44%	-2.54%	0%	-
Enterprise Value (EV) ¹	2,603,500	1,863,742	2,367,740	2,865,586	3,380,591	2,892,701	2,622,235	2,342,009
Change	-	-28.41%	27.04%	21.03%	17.97%	-14.43%	-9.35%	-10.69%
P/E ratio	13.4x	-7.27x	6.51x	4.35x	6.63x	6.54x	7.88x	7.37x
PBR	0.55x	0.3x	0.44x	0.48x	0.58x	0.55x	0.52x	0.49x
PEG	-	0x	-0x	0x	-0.6x	1.71x	-0.5x	1.07x
Capitalization / Revenue	1.66x	1.05x	1.12x	0.78x	1.11x	1.04x	1.16x	1.13x
EV / Revenue	2.6x	2.42x	1.9x	1.23x	1.56x	1.29x	1.3x	1.13x
EV / EBITDA	4.1x	4.41x	2.98x	1.86x	2.46x	1.86x	1.91x	1.62x
EV / EBIT	5.22x	7.5x	4.01x	2.3x	3.01x	2.42x	2.61x	2.21x
EV / FCF	-186x	14.5x	8.64x	12.7x	5.92x	7.68x	8.81x	7.53x
FCF Yield	-0.54%	6.87%	11.6%	7.88%	16.9%	13%	11.4%	13.3%
Dividend per Share ²	30	24	48	62	74	85.4	90.28	94.78
Rate of return	2.64%	4.32%	4.79%	4.44%	3.89%	4.38%	4.63%	4.86%
EPS ²	84.61	-76.5	153.9	320.7	287	298	247.5	264.5
Distribution rate	35.5%	-31.4%	31.2%	19.3%	25.8%	28.7%	36.5%	35.8%
Net sales ¹	1,000,005	771,046	1,244,369	2,324,660	2,165,702	2,250,068	2,017,843	2,073,745
EBITDA ¹	634,270	422,569	793,841	1,538,968	1,374,129	1,558,845	1,375,825	1,442,519
EBIT ¹	498,641	248,471	590,657	1,246,408	1,121,844	1,194,139	1,005,871	1,060,632
Net income ¹	123,550	-111,699	223,048	438,276	371,531	373,538	302,752	319,686
Net Debt ¹	943,981	1,051,868	978,449	1,042,418	984,266	557,258	286,792	6,566
Reference price ²	1,136.50	556.00	1,002.00	1,396.00	1,904.50	1,950.00	1,950.00	1,950.00
Nbr of stocks (in thousands)	1,460,202	1,460,205	1,386,518	1,305,994	1,258,244	1,197,663	1,197,663	-
Announcement Date	2/12/20	2/10/21	2/9/22	2/9/23	2/13/24	-	-	-

¹JPY in Million²JPY

Estimates

P/E ratio, Detailed evolution

Sector Comparison:

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio (Y)	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
INPEX CORPORATION	6.54x	1.29x	1.86x	+4.38%	14.8B
CONOCOPHILLIPS	12.83x	2.59x	5.98x	+3.07%	132B
CNOOC LIMITED	5.8x	1.8x	3x	+7.43%	119B
EOG RESOURCES, INC.	11.3x	2.98x	5.54x	+2.81%	73.59B
CANADIAN NATURAL RESOURCES LIMITED	13.94x	3.35x	7.05x	+4.44%	69.9B
DIAMONDBACK ENERGY, INC.	11.37x	5.97x	8.37x	+4.07%	51.03B
OCCIDENTAL PETROLEUM CORPORATION	14.59x	2.73x	5.32x	+1.66%	48.14B
HESS CORPORATION	15.92x	3.99x	6.97x	+1.33%	43.73B
WOODSIDE ENERGY GROUP LTD	8.35x	2.85x	3.86x	+8.46%	29.47B
Average	11.18x	3.06x	5.33x	+4.18%	64.63B
Weighted average by Cap.	11.19x	2.96x	5.46x	+4.24%