investorscraft@gmail.com

Intrinsic ValueJapan Petroleum Exploration Co., Ltd. (1662.T)

Previous Close¥1,894.00
Intrinsic Value
Upside potential
Previous Close
¥1,894.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Japan Petroleum Exploration Co., Ltd. (JAPEX) operates as a diversified energy company with a core focus on oil and natural gas exploration, production, and distribution. The company manages a portfolio of 10 domestic oil and gas fields across Hokkaido, Akita, Yamagata, and Niigata, supplemented by international operations in Canada, Russia, and Iraq. Its integrated business model extends beyond upstream activities, encompassing midstream infrastructure, including an 800-kilometer natural gas pipeline network, and downstream services such as oil product manufacturing and LNG trading. JAPEX also engages in ancillary ventures like geophysical exploration, drilling services, and renewable energy projects, positioning itself as a resilient player in Japan's energy sector. The company’s strategic emphasis on domestic energy security and diversification into unconventional resources like tight oil and shale gas enhances its market relevance. While it faces competition from global energy majors, JAPEX’s localized expertise, infrastructure ownership, and government-backed initiatives provide a competitive edge in Japan’s transitional energy landscape.

Revenue Profitability And Efficiency

In FY 2024, JAPEX reported revenue of ¥325.9 billion, with net income reaching ¥53.7 billion, reflecting a robust profit margin of approximately 16.5%. Operating cash flow stood at ¥90.6 billion, underscoring efficient cash generation despite capital expenditures of ¥65.9 billion. The company’s diluted EPS of ¥198.89 highlights its ability to translate operational scale into shareholder returns, supported by disciplined cost management and stable energy prices.

Earnings Power And Capital Efficiency

JAPEX demonstrates solid earnings power, with its upstream operations driving profitability. The company’s capital efficiency is evident in its ability to maintain a lean debt profile (¥250 million total debt) while funding exploration and infrastructure projects. Its cash reserves of ¥170 billion provide flexibility for strategic investments, though reliance on volatile commodity prices necessitates prudent capital allocation.

Balance Sheet And Financial Health

JAPEX maintains a strong balance sheet, with ¥170 billion in cash and equivalents against minimal debt, yielding a net cash position. This financial stability is bolstered by consistent operating cash flows, enabling sustained investments in exploration and renewable energy initiatives. The company’s low leverage and liquidity position it well to navigate cyclical energy market fluctuations.

Growth Trends And Dividend Policy

JAPEX’s growth is tied to domestic energy demand and international expansion, with a focus on unconventional resources. The company’s dividend policy, offering ¥50 per share, reflects a commitment to shareholder returns, though payout ratios remain conservative to preserve capital for growth opportunities. Future trends may hinge on Japan’s energy transition and global oil price dynamics.

Valuation And Market Expectations

With a market cap of ¥255.1 billion and a beta of 0.25, JAPEX is perceived as a low-volatility energy play. Investors likely value its defensive positioning, domestic infrastructure, and cash-rich balance sheet, though growth expectations remain tempered by its niche focus and exposure to commodity cycles.

Strategic Advantages And Outlook

JAPEX’s strategic advantages lie in its integrated operations, government partnerships, and infrastructure ownership. The outlook is cautiously optimistic, with opportunities in LNG and renewables balancing risks from energy transition pressures. The company’s adaptability to Japan’s evolving energy policies will be critical for long-term resilience.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount