INPEX CORPORATION Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 2.373 JPY | +0,55% |
|
-1,49% | +24,60% |
| 23/04 | AkzoNobel verslaat verwachtingen | AM |
| 17/04 | Claims Kazachstan tegen Kashagan-oliefirma's bedragen meer dan $150 miljard, meldt Bloomberg | RE |
Totale waarde
| Fiscaal tijdperk: december | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 1.433.478 | 1.659.519 | 811.874 | 1.389.291 | 1.823.168 | 2.985.814 | 2.985.814 | - |
| Bedrijfswaarde 1 | 1.855.952 | 2.603.500 | 1.863.742 | 2.367.740 | 2.865.586 | 3.252.157 | 3.908.114 | 3.600.314 |
| K/w-verhouding | 35,5 x | 13,4 x | -7,27 x | 6,51 x | 4,35 x | 7,66 x | 6,95 x | 6,8 x |
| Dividendrendement | 1,83% | 2,64% | 4,32% | 4,79% | 4,44% | 3,89% | 3,33% | 3,46% |
| Marktkapitalisatie/omzet | 1,54 x | 1,66 x | 1,05 x | 1,12 x | 0,78 x | 1,11 x | 1,3 x | 1,32 x |
| Bedrijfswaarde/omzet | 1,99 x | 2,6 x | 2,42 x | 1,9 x | 1,23 x | 1,5 x | 1,7 x | 1,59 x |
| Bedrijfswaarde/EBITDA | 4,12 x | 4,1 x | 4,41 x | 2,98 x | 1,86 x | 2,37 x | 5,79 x | 5,57 x |
| Bedrijfswaarde/FCF | -16,5 x | -186 x | 14,5 x | 8,64 x | 12,7 x | 7,18 x | 11,8 x | 13,2 x |
| FCF Yield | -6,05% | -0,54% | 6,87% | 11,6% | 7,88% | 13,9% | 8,5% | 7,56% |
| Price to Book | 0,49 x | 0,55 x | 0,3 x | 0,44 x | 0,48 x | 0,57 x | 0,66 x | 0,6 x |
| Aantal aandelen (in duizenden) | 1.460.200 | 1.460.202 | 1.460.205 | 1.386.518 | 1.305.994 | 1.258.245 | 1.258.245 | - |
| Referentieprijs 2 | 981,7 | 1.136 | 556,0 | 1.002 | 1.396 | 2.373 | 2.373 | 2.373 |
| Datum van publicatie | 10/05/18 | 12/02/20 | 10/02/21 | 9/02/22 | 9/02/23 | 13/02/24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 933.701 | 1.000.005 | 771.046 | 1.244.369 | 2.324.660 | 2.164.516 | 2.302.550 | 2.267.750 |
| EBITDA 1 | 450.168 | 634.270 | 422.569 | 793.841 | 1.538.968 | 1.374.129 | 675.200 | 645.900 |
| Bedrijfsresultaat (EBIT) 1 | 357.363 | 498.641 | 248.471 | 590.657 | 1.246.408 | 1.114.189 | 1.244.750 | 1.198.750 |
| Operationele Marge | 38,27% | 49,86% | 32,23% | 47,47% | 53,62% | 51,48% | 54,06% | 52,86% |
| Resultaat voor belastingen (EBT) 1 | 307.299 | 510.292 | 67.394 | 643.457 | 1.412.443 | 1.253.384 | 1.365.800 | 1.274.000 |
| Nettowinst (verlies) 1 | 40.362 | 123.550 | -111.699 | 223.048 | 438.276 | 321.708 | 418.850 | 406.250 |
| Nettomarge | 4,32% | 12,35% | -14,49% | 17,92% | 18,85% | 14,86% | 18,19% | 17,91% |
| WPA 2 | 27,64 | 84,61 | -76,50 | 153,9 | 320,7 | 248,6 | 341,4 | 348,8 |
| Free Cash Flow 1 | -112.367 | -14.010 | 128.131 | 274.175 | 225.710 | 453.030 | 332.100 | 272.250 |
| FCF-marge | -12,03% | -1,4% | 16,62% | 22,03% | 9,71% | 20,93% | 14,42% | 12,01% |
| Kasstroomconversie (ebitda) | - | - | 30,32% | 34,54% | 14,67% | 32,97% | 49,19% | 42,15% |
| Kasstroomconversie (nettowinst) | - | - | - | 122,92% | 51,5% | 140,82% | 79,29% | 67,02% |
| Dividend per aandeel 2 | 18,00 | 30,00 | 24,00 | 48,00 | 62,00 | 74,00 | 79,00 | 82,00 |
| Datum van publicatie | 10/05/18 | 12/02/20 | 10/02/21 | 9/02/22 | 9/02/23 | 13/02/24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2019 S1 | 2020 S1 | 2021 Q2 | 2021 S1 | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | - | 391.683 | 254.700 | 498.397 | 350.817 | 395.155 | 485.391 | 613.085 | 1.098.476 | 600.267 | 625.917 | 578.476 | 500.313 | 1.078.789 | 523.046 | 563.867 | 597.100 | 502.700 | - | 502.700 | 639.800 |
| EBITDA 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 329.082 | 350.654 | 374.591 | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | - | 123.799 | 117.619 | 223.673 | 178.703 | 188.281 | 228.315 | 356.178 | 584.493 | 331.399 | 330.516 | 306.300 | 264.234 | 570.534 | 268.838 | 282.472 | 297.600 | 221.700 | - | 221.700 | 357.600 |
| Operationele Marge | - | 31,61% | 46,18% | 44,88% | 50,94% | 47,65% | 47,04% | 58,1% | 53,21% | 55,21% | 52,81% | 52,95% | 52,81% | 52,89% | 51,4% | 50,1% | 49,84% | 44,1% | - | 44,1% | 55,89% |
| Resultaat voor belastingen (EBT) 1 | - | -43.173 | 113.802 | 219.845 | 207.424 | 216.188 | 277.865 | 348.329 | 626.194 | 383.193 | 403.056 | 367.995 | 328.490 | 696.485 | 223.477 | 341.438 | 321.500 | 239.500 | - | 239.500 | 386.300 |
| Nettowinst (verlies) 1 | - | -120.799 | 13.799 | 51.982 | 85.740 | 85.326 | 94.087 | 90.375 | 184.462 | 82.967 | 170.847 | 151.475 | 102.780 | 254.255 | 26.137 | 91.139 | 93.000 | 105.000 | 186.000 | 108.100 | 97.000 |
| Nettomarge | - | -30,84% | 5,42% | 10,43% | 24,44% | 21,59% | 19,38% | 14,74% | 16,79% | 13,82% | 27,3% | 26,19% | 20,54% | 23,57% | 5% | 16,16% | 15,58% | 20,89% | - | 21,5% | 15,16% |
| WPA 2 | - | -82,73 | 9,450 | 35,60 | 58,72 | 59,55 | 67,86 | 65,20 | 133,1 | 60,60 | 127,0 | 116,0 | 78,70 | 194,7 | 20,47 | 71,90 | 80,20 | 85,20 | - | 87,70 | 78,60 |
| Dividend per aandeel | 12,00 | 12,00 | - | 20,00 | - | - | - | - | 30,00 | - | - | - | - | 37,00 | - | - | - | - | - | - | - |
| Datum van publicatie | 8/08/19 | 6/08/20 | 10/08/21 | 10/08/21 | 5/11/21 | 9/02/22 | 11/05/22 | 8/08/22 | 8/08/22 | 8/11/22 | 9/02/23 | 10/05/23 | 9/08/23 | 9/08/23 | 9/11/23 | 13/02/24 | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 422.474 | 943.981 | 1.051.868 | 978.449 | 1.042.418 | 855.832 | 922.300 | 614.500 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 0,9385 x | 1,488 x | 2,489 x | 1,233 x | 0,6773 x | 0,6228 x | 1,366 x | 0,9514 x |
| Free Cash Flow 1 | -112.367 | -14.010 | 128.131 | 274.175 | 225.710 | 453.030 | 332.100 | 272.250 |
| ROE (netto-inkomsten/eigen vermogen) | 1,4% | 3,77% | -3,9% | 7,6% | 12,7% | 8% | 9,53% | 9,1% |
| ROA (netto-inkomsten/totale activa) | 9,04% | 2,56% | -3,56% | 4,56% | 25,2% | 19,3% | 20,2% | 5,35% |
| Totale activa 1 | 446.474 | 4.821.840 | 3.137.850 | 4.896.343 | 1.740.087 | 1.668.594 | 2.073.515 | 7.591.684 |
| Nettoactief per aandeel 2 | 1.997 | 2.082 | 1.874 | 2.253 | 2.892 | 3.345 | 3.593 | 3.934 |
| Cashflow per aandeel 2 | 91,20 | 177,0 | 201,0 | 294,0 | 535,0 | 495,0 | 502,0 | 517,0 |
| Capex 1 | 390.906 | 109.737 | 164.784 | 171.282 | 314.870 | 335.100 | 388.800 | 368.800 |
| Capex/omzet | 41,87% | 10,97% | 21,37% | 13,76% | 13,54% | 15,48% | 16,89% | 16,26% |
| Datum van publicatie | 10/05/18 | 12/02/20 | 10/02/21 | 9/02/22 | 9/02/23 | 13/02/24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
B+
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
9
Laatste slotkoers
2.373
JPY
Gemiddelde koersdoel
2.483
JPY
Spread / Gemiddelde doel
+4,65%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +24,60% | 18,97 mld. | |
| +11,22% | 306 mld. | |
| +12,21% | 153 mld. | |
| +51,38% | 124 mld. | |
| +22,70% | 83,43 mld. | |
| +12,20% | 78,06 mld. | |
| +19,56% | 62,81 mld. | |
| +13,52% | 60,08 mld. | |
| +12,74% | 49,91 mld. | |
| +33,97% | 37,05 mld. |
- Beurs
- Aandelen
- Koers 1605
- Financiën Inpex Corporation
