First Time Loading...

Inpex Corp
TSE:1605

Watchlist Manager
Inpex Corp Logo
Inpex Corp
TSE:1605
Watchlist
Price: 2 351 JPY -1.73% Market Closed
Updated: May 2, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

2.2T
-3%
Revenue
Growth Rates:
1 Year
-7%
3 Years
+181%
5 Years
+133%
7 Years
+163%
10 Years
+63%
1.2T
+3%
Operating Income
Growth Rates:
1 Year
-15%
3 Years
+386%
5 Years
+186%
7 Years
+429%
10 Years
+66%
321.7B
-29%
Net Income
Growth Rates:
1 Year
-35%
3 Years
-
5 Years
+549%
7 Years
-
10 Years
+111%

Earnings Waterfall
Inpex Corp

Revenue
2.2T JPY
Cost of Revenue
-848.1B JPY
Gross Profit
1.3T JPY
Operating Expenses
-109B JPY
Operating Income
1.2T JPY
Other Expenses
-885.8B JPY
Net Income
321.7B JPY

Income Statement
Inpex Corp

Rotate your device to view
Income Statement
Currency: JPY
Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023
Revenue
Revenue
1 325 116
N/A
1 334 625
+1%
1 373 290
+3%
1 347 287
-2%
1 264 321
-6%
1 171 226
-7%
1 074 348
-8%
1 075 099
+0%
1 053 720
-2%
1 009 564
-4%
963 408
-5%
832 208
-14%
823 962
-1%
874 423
+6%
894 161
+2%
932 688
+4%
954 601
+2%
933 701
-2%
918 178
-2%
923 984
+1%
930 578
+1%
971 388
+4%
1 056 438
+9%
1 108 452
+5%
1 000 005
-10%
1 249 674
+25%
1 104 287
-12%
1 017 534
-8%
771 046
-24%
765 074
-1%
877 760
+15%
1 027 462
+17%
1 244 369
+21%
1 486 063
+19%
1 844 448
+24%
2 093 898
+14%
2 316 086
+11%
2 417 745
+4%
2 304 973
-5%
2 227 752
-3%
2 164 516
-3%
Gross Profit
Cost of Revenue
(480 315)
(490 416)
(504 189)
(498 997)
(512 943)
(525 443)
(519 925)
(541 166)
(538 919)
(526 757)
(506 968)
(463 335)
(449 487)
(453 846)
(458 304)
(465 895)
(483 509)
(498 039)
(467 188)
(451 899)
(434 429)
(413 300)
(454 538)
(482 975)
(424 702)
(553 996)
(529 363)
(518 428)
(439 852)
(426 878)
(447 620)
(485 977)
(568 921)
(678 155)
(782 683)
(864 743)
(818 130)
(953 458)
(934 973)
(916 584)
(848 080)
Gross Profit
844 801
N/A
844 209
0%
869 101
+3%
848 290
-2%
751 378
-11%
645 783
-14%
554 423
-14%
533 933
-4%
514 801
-4%
482 807
-6%
456 440
-5%
368 873
-19%
374 475
+2%
420 577
+12%
435 857
+4%
466 793
+7%
471 092
+1%
435 662
-8%
450 990
+4%
472 085
+5%
496 149
+5%
558 088
+12%
601 900
+8%
625 477
+4%
575 303
-8%
695 678
+21%
574 924
-17%
499 106
-13%
331 194
-34%
338 196
+2%
430 140
+27%
541 485
+26%
675 448
+25%
807 908
+20%
1 061 765
+31%
1 229 155
+16%
1 497 956
+22%
1 464 287
-2%
1 370 000
-6%
1 311 168
-4%
1 316 436
+0%
Operating Income
Operating Expenses
(116 629)
(110 599)
(113 871)
(112 183)
(112 347)
(110 897)
(144 464)
(140 381)
(129 407)
(92 668)
(150 160)
(146 621)
(146 054)
(84 125)
(89 309)
(88 952)
(88 915)
(78 299)
(156 876)
(154 085)
(74 032)
(83 807)
(110 534)
(122 151)
(76 662)
(96 159)
(98 761)
(89 882)
(82 723)
(274 489)
(79 286)
(80 579)
(84 791)
(109 160)
(124 458)
(124 982)
(83 529)
(165 693)
(163 350)
(141 280)
(108 950)
Selling, General & Administrative
(116 627)
(110 597)
(113 870)
(112 182)
(112 345)
(79 617)
(103 073)
(98 988)
(94 257)
(60 793)
(90 986)
(87 447)
(86 880)
(57 239)
(82 941)
(82 584)
(82 548)
(52 932)
(76 904)
(74 114)
(74 030)
(62 578)
(85 297)
(96 915)
(60 187)
(90 645)
(93 250)
(84 370)
(61 130)
(84 549)
(81 793)
(81 935)
(64 510)
(94 989)
(110 288)
(124 981)
(77 420)
(139 892)
(137 550)
(141 280)
(79 911)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(14 606)
0
0
0
(29 460)
Depreciation & Amortization
0
0
0
0
0
(31 278)
0
0
0
(31 873)
0
0
0
(26 884)
0
0
0
(25 366)
0
0
0
(21 228)
0
0
(16 473)
0
0
0
(21 592)
0
0
0
(20 281)
0
0
0
(12 487)
0
0
0
(12 277)
Other Operating Expenses
(2)
0
(1)
(1)
(2)
(2)
(41 391)
(41 393)
(35 150)
(2)
(59 174)
(59 174)
(59 174)
(2)
(6 368)
(6 368)
(6 367)
(1)
(79 972)
(79 971)
(2)
(1)
(25 237)
(25 236)
(2)
(5 514)
(5 511)
(5 512)
(1)
(189 940)
2 507
1 356
0
(14 171)
(14 170)
0
20 984
(25 801)
(25 800)
0
12 698
Operating Income
728 172
N/A
733 610
+1%
755 230
+3%
736 107
-3%
639 031
-13%
534 886
-16%
409 959
-23%
393 552
-4%
385 394
-2%
390 139
+1%
306 280
-21%
222 252
-27%
228 421
+3%
336 452
+47%
346 548
+3%
377 841
+9%
382 177
+1%
357 363
-6%
294 114
-18%
318 000
+8%
422 117
+33%
474 281
+12%
491 366
+4%
503 326
+2%
498 641
-1%
599 519
+20%
476 163
-21%
409 224
-14%
248 471
-39%
63 707
-74%
350 854
+451%
460 906
+31%
590 657
+28%
698 748
+18%
937 307
+34%
1 104 173
+18%
1 414 427
+28%
1 298 594
-8%
1 206 650
-7%
1 169 888
-3%
1 207 486
+3%
Pre-Tax Income
Interest Income Expense
15 824
25 357
47 380
39 907
49 782
39 214
20 078
25 711
26 034
25 632
(3 446)
(12 225)
(14 698)
11 449
5 543
7 450
5 446
(2 100)
2 267
10 177
11 171
27 375
5 123
4 051
14 581
27 083
54 386
28 648
(87)
(17 011)
(42 134)
(1 197)
56 949
98 289
184 661
200 036
255 651
254 737
154 397
153 226
44 236
Non-Reccuring Items
0
0
0
0
(6 242)
(41 390)
0
0
0
(59 172)
0
0
0
(11 152)
0
0
0
(79 970)
0
0
(79 970)
(25 236)
0
0
(4 293)
(9 998)
(202 447)
(201 295)
(196 496)
0
0
0
(20 136)
0
0
(32 444)
(129 809)
0
0
(83 214)
(100 890)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
1 909
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
760
(8 890)
(9 068)
(8 085)
16 116
7 312
16 869
11 109
(9 425)
(27 712)
(16 068)
(7 807)
17 394
(9 224)
10 180
5 469
(8 368)
32 006
31 633
30 684
23 735
17 622
12 299
10 792
1 363
1 416
8 049
10 314
15 506
19 013
21 692
27 251
15 987
18 242
(72 162)
(46 190)
(94 887)
(50 758)
121 687
83 118
102 552
Pre-Tax Income
744 756
N/A
750 077
+1%
793 542
+6%
767 929
-3%
698 687
-9%
540 022
-23%
446 906
-17%
430 372
-4%
402 003
-7%
328 887
-18%
288 675
-12%
202 220
-30%
231 117
+14%
327 525
+42%
362 271
+11%
390 760
+8%
379 255
-3%
307 299
-19%
328 014
+7%
358 861
+9%
377 053
+5%
494 042
+31%
508 788
+3%
518 169
+2%
510 292
-2%
618 020
+21%
336 151
-46%
246 891
-27%
67 394
-73%
65 709
-3%
330 412
+403%
486 960
+47%
643 457
+32%
815 279
+27%
1 049 806
+29%
1 225 575
+17%
1 445 382
+18%
1 502 573
+4%
1 482 734
-1%
1 323 018
-11%
1 253 384
-5%
Net Income
Tax Provision
(587 958)
(563 136)
(582 105)
(570 756)
(517 367)
(464 425)
(408 164)
(405 976)
(377 761)
(354 393)
(317 714)
(242 333)
(249 409)
(271 393)
(299 266)
(325 524)
(321 846)
(309 399)
(331 966)
(353 733)
(367 008)
(397 258)
(401 896)
(391 031)
(385 725)
(461 026)
(364 127)
(314 733)
(171 200)
(176 324)
(268 964)
(341 915)
(429 532)
(533 334)
(698 847)
(880 919)
(959 427)
(1 003 176)
(971 911)
(865 114)
(920 807)
Income from Continuing Operations
156 798
186 941
211 437
197 173
181 320
75 597
38 742
24 396
24 242
(25 506)
(29 039)
(40 113)
(18 292)
56 132
63 005
65 236
57 409
(2 100)
(3 952)
5 128
10 045
96 784
106 892
127 138
124 567
156 994
(27 976)
(67 842)
(103 806)
(110 615)
61 448
145 045
213 925
281 945
350 959
344 656
485 955
499 397
510 823
457 904
332 577
Income to Minority Interest
(4 065)
(3 250)
(5 287)
(4 816)
(2 914)
2 222
10 595
10 160
19 246
42 282
29 714
27 131
15 544
(9 963)
(4 674)
(4 641)
(5 759)
42 462
41 099
39 116
39 508
(677)
2 100
4 422
(1 015)
130
1 032
(3 521)
(7 893)
3 527
(366)
6 404
9 123
(2 993)
4 568
8 099
12 497
(3 731)
(2 752)
(6 663)
(10 867)
Net Income (Common)
152 732
N/A
183 690
+20%
206 149
+12%
192 357
-7%
178 405
-7%
77 820
-56%
49 339
-37%
34 558
-30%
43 490
+26%
16 777
-61%
675
-96%
(12 981)
N/A
(2 747)
+79%
46 168
N/A
58 329
+26%
60 593
+4%
51 648
-15%
40 362
-22%
37 149
-8%
44 244
+19%
49 553
+12%
96 106
+94%
108 990
+13%
131 559
+21%
123 550
-6%
157 122
+27%
(26 945)
N/A
(71 364)
-165%
(111 699)
-57%
(107 088)
+4%
61 082
N/A
151 450
+148%
223 048
+47%
278 952
+25%
355 528
+27%
352 755
-1%
498 452
+41%
495 664
-1%
508 069
+3%
451 239
-11%
321 707
-29%
EPS (Diluted)
104.61
N/A
125.81
+20%
141.19
+12%
131.75
-7%
122.19
-7%
53.29
-56%
33.79
-37%
23.67
-30%
29.78
+26%
11.49
-61%
0.46
-96%
-8.9
N/A
-1.89
+79%
31.61
N/A
39.95
+26%
41.5
+4%
35.36
-15%
27.64
-22%
25.44
-8%
30.3
+19%
33.93
+12%
65.81
+94%
74.64
+13%
90.1
+21%
84.61
-6%
107.6
+27%
-18.45
N/A
-48.87
-165%
-76.5
-57%
-73.34
+4%
41.83
N/A
103.72
+148%
153.87
+48%
201.18
+31%
256.48
+27%
257.44
+0%
364.57
+42%
379.52
+4%
389.02
+3%
347.7
-11%
248.38
-29%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 133,400+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.