Valuation Inpex Corporation

Equities

1605

JP3294460005

Oil & Gas Exploration and Production

Market Closed - Japan Exchange Other stock markets 01:30:00 2026-02-06 am EST			5-day change	1st Jan Change
3,665.00 ^JPY	+3.01%		+6.45%	+17.20%

Feb. 06	Shell pauses further Kazakhstan investments over legal disputes, CEO says	RE
Jan. 23	Inpex working on advancing Indonesia's Abadi LNG project to meet government request	RE

Company Valuation: Inpex Corporation

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	811,874	1,389,291	1,823,168	2,396,325	2,359,995	4,259,379	4,259,379	-
Change	-	71.12%	31.23%	31.44%	-1.52%	80.48%	0%	-
Enterprise Value (EV) ¹	1,863,742	2,367,740	2,865,586	3,380,591	3,182,231	5,155,772	5,018,720	4,864,322
Change	-	27.04%	21.03%	17.97%	-5.87%	62.02%	-2.66%	-3.08%
P/E ratio	-7.27x	6.51x	4.35x	6.63x	5.71x	11.2x	11.9x	11.8x
PBR	0.3x	0.44x	0.48x	0.58x	0.49x	0.87x	0.81x	0.76x
PEG	-	-0x	0x	-0.6x	0.3x	-2.05x	-2.24x	32.09x
Capitalization / Revenue	1.05x	1.12x	0.78x	1.11x	1.04x	2.12x	2.17x	2.14x
EV / Revenue	2.42x	1.9x	1.23x	1.56x	1.4x	2.57x	2.55x	2.45x
EV / EBITDA	4.41x	2.98x	1.86x	2.46x	1.95x	3.43x	3.49x	3.43x
EV / EBIT	7.5x	4.01x	2.3x	3.01x	2.5x	4.62x	4.72x	4.56x
EV / FCF	14.5x	8.64x	12.7x	5.92x	9x	19.9x	18x	15.2x
FCF Yield	6.87%	11.6%	7.88%	16.9%	11.1%	5.03%	5.56%	6.59%
Dividend per Share ²	24	48	62	74	86	105.8	114	120.6
Rate of return	4.32%	4.79%	4.44%	3.89%	4.36%	2.89%	3.11%	3.29%
EPS ²	-76.5	153.9	320.7	287	345.3	326.5	309.1	310.3
Distribution rate	-31.4%	31.2%	19.3%	25.8%	24.9%	32.4%	36.9%	38.9%
Net sales ¹	771,046	1,244,369	2,324,660	2,165,702	2,265,837	2,004,525	1,964,829	1,987,489
EBITDA ¹	422,569	793,841	1,538,968	1,374,129	1,631,019	1,501,740	1,436,002	1,419,295
EBIT ¹	248,471	590,657	1,246,408	1,121,844	1,271,789	1,116,321	1,063,054	1,067,812
Net income ¹	-111,699	223,048	438,276	371,531	427,344	393,428	366,874	363,623
Net Debt ¹	1,051,868	978,449	1,042,418	984,266	822,236	896,393	759,340	604,942
Reference price ²	556.00	1,002.00	1,396.00	1,904.50	1,970.50	3,665.00	3,665.00	3,665.00
Nbr of stocks (in thousands)	1,460,205	1,386,518	1,305,994	1,258,244	1,197,663	1,162,177	1,162,177	-
Announcement Date	2/10/21	2/9/22	2/9/23	2/13/24	2/13/25	-	-	-

¹JPY in Million²JPY

Estimates

P/E ratio, 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	11.23x	2.57x	3.43x	2.89%	27.13B
CNOOC LIMITED	7.81x	2.41x	3.89x	5.7%	152B
CONOCOPHILLIPS	16.99x	2.47x	5.87x	2.96%	132B
CANADIAN NATURAL RESOURCES LIMITED	15.78x	3.35x	7.25x	4.39%	81.53B
EOG RESOURCES, INC.	11.43x	2.95x	5.5x	3.65%	61.69B
DIAMONDBACK ENERGY, INC.	12.63x	4.17x	6.26x	2.39%	47.81B
OCCIDENTAL PETROLEUM CORPORATION	23.72x	2.54x	5.06x	2.03%	45.63B
EQT CORPORATION	18.65x	5.11x	7.9x	1.12%	35.44B
WOODSIDE ENERGY GROUP LTD	13.59x	3.28x	4.67x	5.62%	33.96B
DEVON ENERGY CORPORATION	10.57x	2.04x	4.61x	2.21%	27.17B
Average	14.24x	3.09x	5.44x	3.29%	64.39B
Weighted average by Cap.	13.69x	2.92x	5.41x	3.75%