{"schema_version":1,"inpex_brent_transmission":{"application_to_2036_owner_cash":null,"application_to_2036_profit":null,"as_of":"2026-10-27","dependencies":{"reserve_payload_sha256":"27a89830cacbfe7f805db0065bbac8a7186ae8c902c6d3cccc8bee5b9024911a","spec_sha256":"282e6fe9734e7b5cad602d83df690501cfedccbc2f6441edea6778e09dd97e41"},"interpretation_flags":{"2026_profit_sensitivity_signed":true,"2036_profit_sensitivity_verified":false,"aiv_financial_inputs_written":false,"automatic_valuation_enabled":false,"brent_futures_equals_company_period_average":false,"future_production_and_reserves_fixed":false,"local_profit_slope_is_owner_cash":false,"scenario_probabilities_calibrated":false},"name":"INPEX","owner_cash_lens":"親会社帰属利益の局所感応度と、株主に残る現金は別。INPEXの2025年会社Growth Investmentsには維持・更新248.6十億円が含まれ、探鉱・埋蔵量補充・廃鉱・税・共同事業からの現金移転も確認が必要。高油価だけで恒常的オーナー利益や適正株価を決めない。","owner_cash_reference":{"actual_2025_company_fcf_billion_jpy":138,"actual_2025_maintenance_and_renewal_billion_jpy":248.6,"company_2026_forecast_maintenance_and_renewal_billion_jpy":305,"owner_earnings_oku":null,"source_scope":"開示CFFOは探鉱前かつイクシス下流共同支配企業を含む会社指標。維持更新投資248.6十億円は確認できるが、探鉱のうち生産維持に必要な額、運転資本・現金税・親会社帰属を平常化できないため、株主利益は未確定。","version":"inpex-reserve-capital-20261027-r1"},"price_outlook":{"as_of":"2026-10-25","asset_id":"fut_brent","cases":[{"label":"低価格","nominal_2036_usd_bbl":73.91839182206637,"rank":0,"subjective_weight":0.1},{"label":"やや低価格","nominal_2036_usd_bbl":94.07795322808447,"rank":1,"subjective_weight":0.2},{"label":"中立","nominal_2036_usd_bbl":114.23751463410258,"rank":2,"subjective_weight":0.4},{"label":"やや高価格","nominal_2036_usd_bbl":147.83678364413274,"rank":3,"subjective_weight":0.2},{"label":"高価格","nominal_2036_usd_bbl":194.87576025817498,"rank":4,"subjective_weight":0.1}],"forecast_id":"fut_brent@brent-supply-cost-20261025-r1","input_hash":"51cfe09ce6b02a0532cf554a9b33228557eb020d3386225f4b8f8c4ff2bff2e8","model_version":"brent-supply-cost-20261025-r1","target_date":"2036-10-25","unit":"USD/bbl"},"quarter_start_change_2025_to_2026_oku_per_usd":[1,0,2,1],"review_due":"2026-11-12","schema_version":1,"sensitivity":{"2026_impact_by_calendar_quarter_oku_per_usd":[[8,13,15,19],[0,8,11,17],[0,0,7,12],[0,0,0,8]],"company_warning":"期初の財務・生産・投資・コスト回収に基づく参考試算。油価・為替水準や数量が変われば同じ係数になるとは限らない。","direction":"上昇で増益、下落で減益（会社試算）","input_step_usd_bbl":1,"price_basis":"Brentの期中平均価格","profit_metric":"profit_attributable_to_owners_current_fiscal_year","quarter_start_oku_per_usd":{"2025":[54,36,17,7],"2026":[55,36,19,8]},"source_scope":"各四半期の初めからBrentの期中平均が1 USD/bbl変わったときの当年度利益への局所感応度。各行は異なる開始時点の条件で、同じ利益に足し合わせない。ガス販売価格への油価反映には時差がある。","unit":"億円"},"sources":[{"basis":"2025年2月13日決算発表時点の試算。2025年12月期の親会社の所有者に帰属する当期利益。","file":"result20250808_d.pdf","pdf_page":7,"published_on":"2025-08-08","sha256":"d693cae1161189297654c1032484ab8ea07426003069695fb70dff5d042d2d80","url":"https://www.inpex.com/ir/library/upload/result20250808_d.pdf","year":2025},{"basis":"2026年期初時点の試算を2026年8月の中間期参考データ集に再掲。2026年12月期の親会社の所有者に帰属する当期利益。","file":"result20260807_e.pdf","pdf_page":7,"published_on":"2026-08-07","sha256":"5d34b075a94029f1b523af10ada111e7189711adafa36d5a61ec2543b6c5726c","url":"https://www.inpex.com/ir/library/upload/result20260807_e.pdf","year":2026}],"ticker":"1605","version":"inpex-brent-transmission-20261027-r1","payload_sha":"a0a3b0106bec099e824cbb7a0624c0b732dea1446537e4900a89cd96e090fb74","input_hash":"24a1656faa05c39b65e029af1df4f1b5579f34fcc17a66eefd39be487163f767","stored_at":"2026-10-26T20:16:13+00:00","newer_dependency_available":false,"needs_review":false},"automatic_valuation_enabled":false,"macro":{"version":"jp-coking-cif-relative-20261027-r1","as_of":"2026-10-27","target_date":"2036-10-25","jp_cpi":0.03,"jp_short_rate":0.02,"jp_long_rate":0.03,"usd_jpy_terminal":150,"basis":"日本CPI3%、短期2%、長期3%、2036年ドル円150円。"}}