{"schema_version":1,"ticker":"1605","links":[{"ticker":"1605","asset_id":"fut_brent","name":"ＩＮＰＥＸ","kind":"documented","direction":"油価上昇は損益に追い風（当期条件）","evidence":"会社のリスク開示では、2026年12月期の期初試算で油価1ドル/バレルの変動に対し年間損益が55億円変わる。天然ガス販売の油価連動は正比例ではなく、売上計上時の価格・契約・ヘッジにも左右される。当期の局所感応度であり2036年の利益にそのまま掛けない。Brent期近先物との価格基準差の照合も必要。","evidence_url":"https://www.inpex.com/ir/risk.html","updated_at":"2026-10-25"},{"ticker":"1605","asset_id":"fut_natgas","name":"ＩＮＰＥＸ","kind":"text_candidate","direction":"未確認","evidence":"原油・LNGという国際商品市況の価格を自社で決める力がなく、価格競争・資源価格の循環に業績がそのまま左右される。","evidence_url":"/jp-stock/ai-analysis/?t=1605","updated_at":"2026-11-01T22:46:00+00:00"},{"ticker":"1605","asset_id":"fut_wti","name":"ＩＮＰＥＸ","kind":"text_candidate","direction":"未確認","evidence":"原油・LNGという国際商品市況の価格を自社で決める力がなく、価格競争・資源価格の循環に業績がそのまま左右される。","evidence_url":"/jp-stock/ai-analysis/?t=1605","updated_at":"2026-11-01T22:46:00+00:00"}],"assets":[{"id":"fut_brent","name":"原油Brent（先物）","category":"エネルギー","unit":"USD/bbl","currency":"USD","frequency":"daily","max_age_days":7,"basis":"Yahoo Finance continuous front futures: BZ=F","profile":"energy","source_url":"https://finance.yahoo.com/quote/BZ=F/","note":"既存kabufu取得DBの期近つなぎ先物終値。現物価格・2036年限月の先物価格ではない。限月交代・ベーシス・調達条件で差が出る。負値は別途検証対象。","status":"active","quote":{"asset_id":"fut_brent","period":"2026-10-30","period_end":"2026-10-30","value":117.639999,"fetched_at":"2026-11-02T15:13:02+00:00","source":"https://finance.yahoo.com/quote/BZ=F/","source_hash":"1e42fdd036a8fe29fc5177668e3162f735c601ad65cec393f6656a7c971cb991"},"age_days":4,"acrei_reference_quote":null,"freshness":"fresh","publication_check":null,"forecast":{"id":"fut_brent@brent-supply-cost-20261025-r1","asset_id":"fut_brent","model_version":"brent-supply-cost-20261025-r1","as_of":"2026-10-25","target_date":"2036-10-25","review_due":"2026-11-25","reference_value":85.3057196770428,"reference_period":"2026-10-23","reference_method":"直近観測から12か月の有効観測の算術平均","input_hash":"51cfe09ce6b02a0532cf554a9b33228557eb020d3386225f4b8f8c4ff2bff2e8","created_at":"2026-10-24T22:22:25+00:00","reference_period_end":null,"reference_lag_days_at_analysis":null,"reference_anchor_year_mismatch":false,"scenarios":[{"forecast_id":"fut_brent@brent-supply-cost-20261025-r1","rank":0,"label":"低価格","weight":0.1,"target_price":73.91839182206637,"real_growth":-0.04293581858877349,"nominal_growth":-0.014223893146436684,"explanation":"電化・省エネで需要が弱く、低コスト国の増産が競合。米国の高コスト新規井を十分に必要としない。 独自の2026年基準価格 55 USD/bbl。","change_from_current":-0.3716559635293233,"annual_from_current":-0.04550715486214196,"jpy_target":11087.758773309955,"cpi_only_target_price":114.64839294092741,"relative_to_cpi":-0.35526011376232003,"real_jpy_target":8250},{"forecast_id":"fut_brent@brent-supply-cost-20261025-r1","rank":1,"label":"やや低価格","weight":0.2,"target_price":94.07795322808447,"real_growth":-0.019577737244981686,"nominal_growth":0.009834930637668826,"explanation":"新規供給と生産性改善が自然減を概ね補い、供給制約の上乗せが小さい。 独自の2026年基準価格 70 USD/bbl。","change_from_current":-0.2002894081282297,"annual_from_current":-0.02215359618113122,"jpy_target":14111.69298421267,"cpi_only_target_price":114.64839294092741,"relative_to_cpi":-0.1794219629702255,"real_jpy_target":10500},{"forecast_id":"fut_brent@brent-supply-cost-20261025-r1","rank":2,"label":"中立","weight":0.4,"target_price":114.23751463410258,"real_growth":-0.0003589113765376517,"nominal_growth":0.02963032128216625,"explanation":"新規開発が必要な需要が続く。採算目安66に、油種差5と産油国の供給管理等14を独自に置く。 独自の2026年基準価格 85 USD/bbl。","change_from_current":-0.028922852727136017,"annual_from_current":-0.002937459483702387,"jpy_target":17135.627195115387,"cpi_only_target_price":114.64839294092741,"relative_to_cpi":-0.003583812178130863,"real_jpy_target":12750},{"forecast_id":"fut_brent@brent-supply-cost-20261025-r1","rank":3,"label":"やや高価格","weight":0.2,"target_price":147.83678364413274,"real_growth":0.025746259901121338,"nominal_growth":0.056518647698154956,"explanation":"鉱区条件の悪化・工事費上昇で実質開発費が増え、既存生産の減退を補う投資が遅れる。 独自の2026年基準価格 110 USD/bbl。","change_from_current":0.25668807294135343,"annual_from_current":0.0231655173291625,"jpy_target":22175.51754661991,"cpi_only_target_price":114.64839294092741,"relative_to_cpi":0.28947977247535994,"real_jpy_target":16500},{"forecast_id":"fut_brent@brent-supply-cost-20261025-r1","rank":4,"label":"高価格","weight":0.1,"target_price":194.87576025817498,"real_growth":0.05447389265959557,"nominal_growth":0.08610810943938363,"explanation":"長期の分断・制裁・開発制約が続き、高コスト供給と高い供給制約の上乗せが必要になる。 独自の2026年基準価格 145 USD/bbl。","change_from_current":0.6565433688772386,"annual_from_current":0.051892630106655346,"jpy_target":29231.364038726246,"cpi_only_target_price":114.64839294092741,"relative_to_cpi":0.6997687909902472,"real_jpy_target":21750}],"expected_price":120.95736843610862,"needs_review":false,"current_baseline_usable":true,"probability_kind":"主観的シナリオ配分・未校正。価格帯に入る統計的確率ではない","reference_is_stale":false,"thesis":"増産採算の参考値に、油種差と供給制約の独自仮定を分けて置く初期仮説。需給数量から価格を推定したモデルではない。","sources":["https://www.dallasfed.org/research/surveys/des/2026/2601"],"jp_cpi":0.03,"nominal_price_inflation":0.03,"jp_short_rate":0.02,"jp_long_rate":0.03,"macro_basis":"全価格に共通の日本CPIを基準とし、固有の実質価格変化を別に乗算する。ドル建て系列にも別の基準インフレ率を置かない。","usd_inflation_assumption":0.03,"usd_jpy_terminal":150,"calibration":"未校正。新規井採算の公表値を参照した専門判断の初期仮説。国別需給・価格弾力性の定量接続は未完了。","resource_model":{"version":"brent-supply-cost-20261025-r1","macro_model_version":"price-research-20261025-v4","review_due":"2026-11-25","real_price_base_date":"2026-10-25","asset_ids":["fut_brent","wb_crude_oil_brent"],"method":"増産採算の参考値に、油種差と供給制約の独自仮定を分けて置く初期仮説。需給数量から価格を推定したモデルではない。","unit":"USD/bbl","source_facts":[{"id":"dallas_new_well","source_url":"https://www.dallasfed.org/research/surveys/des/2026/2601","source_sha256":"370712154a43cb959ce261af21fe7c83a24d4b66f5a62b45f99ec7af2c2717b3","published_on":"2026-03-25","survey_start":"2026-03-11","survey_end":"2026-03-19","checked_on":"2026-10-25","value":66,"unit":"USD/bbl WTI","meaning":"回答企業の新規井を採算に乗せて掘削するWTI価格の平均。","limits":"米国第11地区を中心とする企業調査。生産量加重の世界限界費用ではない。通常利益を含む可能性があり、別途の通常利益を加算しない。"},{"id":"dallas_existing_well","source_url":"https://www.dallasfed.org/research/surveys/des/2026/2601","source_sha256":"370712154a43cb959ce261af21fe7c83a24d4b66f5a62b45f99ec7af2c2717b3","published_on":"2026-03-25","checked_on":"2026-10-25","value":43,"unit":"USD/bbl WTI","meaning":"既存井の操業費用を賄うWTI価格の回答平均。","limits":"新規開発・自然減の補充・税・金利・企業全体の維持投資を全て賄う価格ではない。"}],"scenarios":[{"real_terminal_price":55,"supply_incentive":50,"brent_wti_difference":3,"scarcity_premium":2,"condition":"電化・省エネで需要が弱く、低コスト国の増産が競合。米国の高コスト新規井を十分に必要としない。","revision_trigger":"EVの普及・燃費改善が鈍る、低コスト国の供給が増えない場合は見直す。"},{"real_terminal_price":70,"supply_incentive":60,"brent_wti_difference":4,"scarcity_premium":6,"condition":"新規供給と生産性改善が自然減を概ね補い、供給制約の上乗せが小さい。","revision_trigger":"自然減の補充投資が採算に届かず、生産が継続的に減る場合は見直す。"},{"real_terminal_price":85,"supply_incentive":66,"brent_wti_difference":5,"scarcity_premium":14,"condition":"新規開発が必要な需要が続く。採算目安66に、油種差5と産油国の供給管理等14を独自に置く。","revision_trigger":"世界の需要・低コスト供給・新規井の採算が想定から外れた場合は見直す。"},{"real_terminal_price":110,"supply_incentive":80,"brent_wti_difference":5,"scarcity_premium":25,"condition":"鉱区条件の悪化・工事費上昇で実質開発費が増え、既存生産の減退を補う投資が遅れる。","revision_trigger":"新規供給・代替燃料が需要増を吸収し、開発費が安定する場合は見直す。"},{"real_terminal_price":145,"supply_incentive":100,"brent_wti_difference":5,"scarcity_premium":40,"condition":"長期の分断・制裁・開発制約が続き、高コスト供給と高い供給制約の上乗せが必要になる。","revision_trigger":"輸送・制裁・開発制約が解消する、需要破壊や代替が進む場合は見直す。"}],"limitations":["5つの価格は独自の判断による点の仮説であり、信頼区間や価格の上下限ではない。","66以外の供給採算目安、全ケースの油種差・供給制約の上乗せは公表統計ではなく独自仮定。","供給制約の上乗せは通常利益の二重加算を意図せず、供給管理・分断等による価格差の仮定。数量から推定した係数ではない。","操業費用43や新規井採算66は価格の下限ではない。安い既存井だけで需要を満たせる局面がある。","共通CPI3%で名目化し、米国独自の将来インフレは追加しない。ドル円150は共通マクロから参照。","国別の10年供給計画・自然減・需要と価格弾力性の定量接続、およびシナリオ確率の校正は未完了。","先物は原油価格水準の仮説であり、限月交代による損益・証拠金・運用収益の予測ではない。"],"owner_earnings_note":"資源を保有する企業は、操業費だけを引いた利益を永久に受け取れるとは考えない。自然減を補う開発投資・税・契約・借入を確認する。需要家は価格転嫁の遅れと在庫に必要な現金を確認する。"}},"fx_quote":{"value":157.804001,"period_end":"2026-10-29"}},{"id":"fut_natgas","name":"天然ガスHenry Hub（先物）","category":"エネルギー","unit":"USD/MMBtu","currency":"USD","frequency":"daily","max_age_days":7,"basis":"Yahoo Finance continuous front futures: NG=F","profile":"energy","source_url":"https://finance.yahoo.com/quote/NG=F/","note":"既存kabufu取得DBの期近つなぎ先物終値。現物価格・2036年限月の先物価格ではない。限月交代・ベーシス・調達条件で差が出る。負値は別途検証対象。","status":"active","quote":{"asset_id":"fut_natgas","period":"2026-10-30","period_end":"2026-10-30","value":2.898,"fetched_at":"2026-11-02T15:13:03+00:00","source":"https://finance.yahoo.com/quote/NG=F/","source_hash":"9c7e0d0939115f9fed78d3fd0a205016858dd2ba35270875b9b5a39fa30d9e0b"},"age_days":4,"acrei_reference_quote":null,"freshness":"fresh","publication_check":null,"forecast":{"id":"fut_natgas@henry-hub-aeo2026-20261027-r1","asset_id":"fut_natgas","model_version":"henry-hub-aeo2026-20261027-r1","as_of":"2026-10-25","target_date":"2036-10-25","review_due":"2027-04-30","reference_value":3.3223852140077823,"reference_period":"2026-10-23","reference_method":"直近観測から12か月の有効観測の算術平均","input_hash":"afe0fce47c6205f0bed6bc562adb57bc7a7abc2c2969e32361bad873b05dedab","created_at":"2026-10-26T23:16:35+00:00","reference_period_end":null,"reference_lag_days_at_analysis":null,"reference_anchor_year_mismatch":false,"scenarios":[{"forecast_id":"fut_natgas@henry-hub-aeo2026-20261027-r1","rank":0,"label":"低価格","weight":0.1,"target_price":4.874322511206187,"real_growth":0.008804299234793644,"nominal_growth":0.039068428211837425,"explanation":"AEO2026の石油・ガス供給が多いケースの2036年値。2025年ドル 3.521、2026年物価基準 3.627 USD/MMBtu。","change_from_current":0.6819608389255303,"annual_from_current":0.05349932537652502,"jpy_target":731.1483766809281,"cpi_only_target_price":4.465188582415765,"relative_to_cpi":0.09162746908419983,"real_jpy_target":544.0210443735124},{"forecast_id":"fut_natgas@henry-hub-aeo2026-20261027-r1","rank":1,"label":"やや低価格","weight":0.2,"target_price":5.907368219611456,"real_growth":0.02838032687805403,"nominal_growth":0.05923173668439574,"explanation":"供給が多いケースと基準ケースの幾何平均（当サイトの中間点）。2025年ドル 4.267、2026年物価基準 4.395 USD/MMBtu。","change_from_current":1.0384293373400468,"annual_from_current":0.07399364719517343,"jpy_target":886.1052329417184,"cpi_only_target_price":4.465188582415765,"relative_to_cpi":0.32298291787162103,"real_jpy_target":659.3188327082319},{"forecast_id":"fut_natgas@henry-hub-aeo2026-20261027-r1","rank":2,"label":"中立","weight":0.4,"target_price":7.159353777237016,"real_growth":0.04833623083486738,"nominal_growth":0.0797863177599134,"explanation":"AEO2026基準ケースの2036年値。2025年ドル 5.172、2026年物価基準 5.327 USD/MMBtu。","change_from_current":1.4704464379699846,"annual_from_current":0.094886656717448,"jpy_target":1073.9030665855526,"cpi_only_target_price":4.465188582415765,"relative_to_cpi":0.6033709764087163,"real_jpy_target":799.0524036884309},{"forecast_id":"fut_natgas@henry-hub-aeo2026-20261027-r1","rank":3,"label":"やや高価格","weight":0.2,"target_price":9.529944363620805,"real_growth":0.07874935582947407,"nominal_growth":0.11111183650435819,"explanation":"基準ケースと供給が少ないケースの幾何平均（当サイトの中間点）。2025年ドル 6.884、2026年物価基準 7.091 USD/MMBtu。","change_from_current":2.2884556120154604,"annual_from_current":0.1267298291898009,"jpy_target":1429.4916545431208,"cpi_only_target_price":4.465188582415765,"relative_to_cpi":1.1342758962410713,"real_jpy_target":1063.6330020426815},{"forecast_id":"fut_natgas@henry-hub-aeo2026-20261027-r1","rank":4,"label":"高価格","weight":0.1,"target_price":12.685480058614697,"real_growth":0.11004479142704526,"nominal_growth":0.14334613516985661,"explanation":"AEO2026の石油・ガス供給が少ないケースの2036年値。2025年ドル 9.164、2026年物価基準 9.439 USD/MMBtu。","change_from_current":3.3773223114612483,"annual_from_current":0.15949911362715308,"jpy_target":1902.8220087922045,"cpi_only_target_price":4.465188582415765,"relative_to_cpi":1.8409729677646838,"real_jpy_target":1415.8209872245789}],"expected_price":7.707184284523347,"needs_review":false,"current_baseline_usable":true,"probability_kind":"主観的シナリオ配分・未校正。価格帯に入る統計的確率ではない","reference_is_stale":false,"thesis":"EIA AEO2026の石油・ガス供給の多い・基準・少ないケースの2036年Henry Hub実質価格を両端と中央に置き、間を幾何平均でつなぐ。","sources":["https://www.eia.gov/outlooks/aeo/tables_ref.php","https://www.eia.gov/outlooks/aeo/excel/sidecases/highogs/aeotab13.xlsx","https://www.eia.gov/outlooks/aeo/excel/aeotab13.xlsx","https://www.eia.gov/outlooks/aeo/excel/sidecases/lowogs/aeotab13.xlsx"],"jp_cpi":0.03,"nominal_price_inflation":0.03,"jp_short_rate":0.02,"jp_long_rate":0.03,"macro_basis":"全価格に共通の日本CPIを基準とし、固有の実質価格変化を別に乗算する。ドル建て系列にも別の基準インフレ率を置かない。","usd_inflation_assumption":0.03,"usd_jpy_terminal":150,"calibration":"未校正。EIAのケースは確率ではなく、中間2点は当サイトの補間。5配分は共通の主観配分。","resource_model":{"schema_version":1,"version":"henry-hub-aeo2026-20261027-r1","kind":"henry_hub_aeo_anchor","analysis_on":"2026-10-27","review_due":"2027-04-30","legacy_generic_model_version":"price-research-20261025-v4","asset_ids":["fut_natgas","wb_natural_gas_us"],"source":{"publisher":"U.S. Energy Information Administration","title":"Annual Energy Outlook 2026, Table 13. Natural Gas Supply, Disposition, and Prices","released_on":"2026-04-08","landing_url":"https://www.eia.gov/outlooks/aeo/tables_ref.php","license":"米国政府の著作物（public domain）。当サイトで抽出・換算。","row_key":"NGS000:ia_HenryHub","row_unit":"(2025 dollars per MMBtu)","target_year":2036,"files":[{"case":"highogs","label":"石油・ガス供給が多い","file":"testdata/aeo2026/highogs-aeotab13.xlsx","url":"https://www.eia.gov/outlooks/aeo/excel/sidecases/highogs/aeotab13.xlsx","sha256":"5d3ed26741d5a8fbb349d82cc1ad3010b122693dcc372903b81a2b36b15a0e95","value_2036":3.521},{"case":"ref","label":"基準ケース","file":"testdata/aeo2026/ref-aeotab13.xlsx","url":"https://www.eia.gov/outlooks/aeo/excel/aeotab13.xlsx","sha256":"40ef61824afa7d4b2366b16a066ada445afb7792fed1eed84646b22858f7c794","value_2036":5.172},{"case":"lowogs","label":"石油・ガス供給が少ない","file":"testdata/aeo2026/lowogs-aeotab13.xlsx","url":"https://www.eia.gov/outlooks/aeo/excel/sidecases/lowogs/aeotab13.xlsx","sha256":"4ab490c74415f5d01b43e82a9744aae38120b2f1e747bc8095cb4f7a181473fb","value_2036":9.164}],"other_cases_2036":{"highmacro":5.365,"lowmacro":5.212,"highZTC":5.322,"lowZTC":5.098,"altelec":5.197,"higheldmd":5.181},"other_cases_note":"景気・技術費用・電力需要の別ケースは2036年に5.10～5.37で基準ケースの近くに集まる。価格の幅は主に石油・ガスの資源量と技術の仮定で決まる。"},"case_construction":[{"rank":0,"from":"highogs","how":"AEO2026の石油・ガス供給が多いケースの2036年値"},{"rank":1,"from":"highogs,ref","how":"供給が多いケースと基準ケースの幾何平均（当サイトの中間点）"},{"rank":2,"from":"ref","how":"AEO2026基準ケースの2036年値"},{"rank":3,"from":"ref,lowogs","how":"基準ケースと供給が少ないケースの幾何平均（当サイトの中間点）"},{"rank":4,"from":"lowogs","how":"AEO2026の石油・ガス供給が少ないケースの2036年値"}],"price_base_shift":"原表は2025年ドル。当サイトの共通規則どおり、ドル固有の物価は使わず共通CPI3%で1年進めて2026年物価基準にし、さらに共通CPI3%で2036年の名目へ一度だけ換算する。EIA自身の名目値（基準ケース2036年6.54）は米国の物価経路を含むため使わない。","point_basis":"AEOの2036年の年平均を目標日（2036年10月）の代表値とする。月次・日次の季節変動や期近先物の限月差は扱わない。期近先物と世界銀行の月平均はどちらもHenry Hub受渡しで、同じ5価格を当てる。","eia_cases_are_probabilities":false,"scenario_probabilities_calibrated":false,"automatic_valuation_enabled":false,"anchors_2036_real_2025":{"highogs":3.521171808242798,"ref":5.171860218048096,"lowogs":9.16388988494873},"cases":[{"rank":0,"from":"highogs","how":"AEO2026の石油・ガス供給が多いケースの2036年値","real_2025_usd_mmbtu":3.521171808242798,"real_2026_usd_mmbtu":3.626806962490082},{"rank":1,"from":"highogs,ref","how":"供給が多いケースと基準ケースの幾何平均（当サイトの中間点）","real_2025_usd_mmbtu":4.267435810409268,"real_2026_usd_mmbtu":4.3954588847215454},{"rank":2,"from":"ref","how":"AEO2026基準ケースの2036年値","real_2025_usd_mmbtu":5.171860218048096,"real_2026_usd_mmbtu":5.327016024589539},{"rank":3,"from":"ref,lowogs","how":"基準ケースと供給が少ないケースの幾何平均（当サイトの中間点）","real_2025_usd_mmbtu":6.884356000276255,"real_2026_usd_mmbtu":7.090886680284543},{"rank":4,"from":"lowogs","how":"AEO2026の石油・ガス供給が少ないケースの2036年値","real_2025_usd_mmbtu":9.16388988494873,"real_2026_usd_mmbtu":9.438806581497193}],"interpretation_flags":{"eia_cases_are_probabilities":false,"midpoints_are_eia_values":false,"legacy_generic_forecast_deleted":false,"automatic_stock_cash_application":false}}},"fx_quote":{"value":157.804001,"period_end":"2026-10-29"}},{"id":"fut_wti","name":"原油WTI（先物）","category":"エネルギー","unit":"USD/bbl","currency":"USD","frequency":"daily","max_age_days":7,"basis":"Yahoo Finance continuous front futures: CL=F","profile":"energy","source_url":"https://finance.yahoo.com/quote/CL=F/","note":"既存kabufu取得DBの期近つなぎ先物終値。現物価格・2036年限月の先物価格ではない。限月交代・ベーシス・調達条件で差が出る。負値は別途検証対象。","status":"active","quote":{"asset_id":"fut_wti","period":"2026-10-30","period_end":"2026-10-30","value":104.120003,"fetched_at":"2026-11-02T15:13:02+00:00","source":"https://finance.yahoo.com/quote/CL=F/","source_hash":"26d3fc1fca1a2ab973c8bd48193b2d19a18ef9d48834de76a0087a0dc0d692c5"},"age_days":4,"acrei_reference_quote":null,"freshness":"fresh","publication_check":null,"forecast":{"id":"fut_wti@crude-grade-bridge-20261027-r1","asset_id":"fut_wti","model_version":"crude-grade-bridge-20261027-r1","as_of":"2026-10-25","target_date":"2036-10-25","review_due":"2026-11-25","reference_value":79.87284045525291,"reference_period":"2026-10-23","reference_method":"直近観測から12か月の有効観測の算術平均","input_hash":"8b674f7af026461f4f6896f506e604343c7a2945a37288eb486281e1ba34c02e","created_at":"2026-10-26T23:16:34+00:00","reference_period_end":null,"reference_lag_days_at_analysis":null,"reference_anchor_year_mismatch":false,"scenarios":[{"forecast_id":"fut_wti@crude-grade-bridge-20261027-r1","rank":0,"label":"低価格","weight":0.1,"target_price":69.88647954086275,"real_growth":-0.04200559488774802,"nominal_growth":-0.013265762734380404,"explanation":"電化・省エネで需要が弱く、低コスト国の増産が競合。米国の高コスト新規井を十分に必要としない。 2026年物価基準 52.00 USD/bbl（Brent 55）。","change_from_current":-0.3287891132613322,"annual_from_current":-0.0391723059513418,"jpy_target":10482.971931129412,"cpi_only_target_price":107.34676212205054,"relative_to_cpi":-0.34896518386457154,"real_jpy_target":7799.999999999999},{"forecast_id":"fut_wti@crude-grade-bridge-20261027-r1","rank":1,"label":"やや低価格","weight":0.2,"target_price":88.70207018647965,"real_growth":-0.01889471604456805,"nominal_growth":0.010538442474094856,"explanation":"新規供給と生産性改善が自然減を概ね補い、供給制約の上乗せが小さい。 2026年物価基準 66.00 USD/bbl（Brent 70）。","change_from_current":-0.14807848990861394,"annual_from_current":-0.01593514106268268,"jpy_target":13305.310527971948,"cpi_only_target_price":107.34676212205054,"relative_to_cpi":-0.17368657952041766,"real_jpy_target":9900},{"forecast_id":"fut_wti@crude-grade-bridge-20261027-r1","rank":2,"label":"中立","weight":0.4,"target_price":107.51766083209654,"real_growth":0.00015906676601784575,"nominal_growth":0.03016383876899842,"explanation":"新規開発が必要な需要が続く。採算目安66に、油種差5と産油国の供給管理等14を独自に置く。 2026年物価基準 80.00 USD/bbl（Brent 85）。","change_from_current":0.032632133444104205,"annual_from_current":0.0032237766409808355,"jpy_target":16127.649124814481,"cpi_only_target_price":107.34676212205054,"relative_to_cpi":0.0015920248237362156,"real_jpy_target":12000},{"forecast_id":"fut_wti@crude-grade-bridge-20261027-r1","rank":3,"label":"やや高価格","weight":0.2,"target_price":141.11692984212672,"real_growth":0.02772611208764708,"nominal_growth":0.058557895450276565,"explanation":"鉱区条件の悪化・工事費上昇で実質開発費が増え、既存生産の減退を補う投資が遅れる。 2026年物価基準 105.00 USD/bbl（Brent 110）。","change_from_current":0.35532967514538716,"annual_from_current":0.030944522586609846,"jpy_target":21167.53947631901,"cpi_only_target_price":107.34676212205054,"relative_to_cpi":0.31458953258115385,"real_jpy_target":15750.000000000002},{"forecast_id":"fut_wti@crude-grade-bridge-20261027-r1","rank":4,"label":"高価格","weight":0.1,"target_price":188.15590645616894,"real_growth":0.05771717071830906,"nominal_growth":0.08944868583985821,"explanation":"長期の分断・制裁・開発制約が続き、高コスト供給と高い供給制約の上乗せが必要になる。 2026年物価基準 140.00 USD/bbl（Brent 145）。","change_from_current":0.8071062335271826,"annual_from_current":0.0611048814690498,"jpy_target":28223.38596842534,"cpi_only_target_price":107.34676212205054,"relative_to_cpi":0.7527860434415381,"real_jpy_target":21000}],"expected_price":114.77510293826306,"needs_review":false,"current_baseline_usable":true,"probability_kind":"主観的シナリオ配分・未校正。価格帯に入る統計的確率ではない","reference_is_stale":false,"thesis":"Brent個別モデルの5条件を油種差でWTIへつなぐ。","sources":["https://www.dallasfed.org/research/surveys/des/2026/2601","https://www.worldbank.org/en/research/commodity-markets"],"jp_cpi":0.03,"nominal_price_inflation":0.03,"jp_short_rate":0.02,"jp_long_rate":0.03,"macro_basis":"全価格に共通の日本CPIを基準とし、固有の実質価格変化を別に乗算する。ドル建て系列にも別の基準インフレ率を置かない。","usd_inflation_assumption":0.03,"usd_jpy_terminal":150,"calibration":"未校正。Brentモデルの初期仮説に依存。油種差は過去120か月の記述統計で、将来の差・5配分の確率は校正していない。","resource_model":{"schema_version":1,"version":"crude-grade-bridge-20261027-r1","kind":"crude_grade_bridge","analysis_on":"2026-10-27","review_due":"2026-11-25","brent_model_version":"brent-supply-cost-20261025-r1","legacy_generic_model_version":"price-research-20261025-v4","targets":{"fut_wti":"wti","wb_crude_oil_wti":"wti","wb_crude_oil_dubai":"dubai","wb_crude_oil_average":"average"},"sample_start":"2016-01","sample_end":"2025-12","sample_months":120,"sample_reason":"米国の原油輸出禁止が2015年12月に解除された後の10暦年。2011～2015年のWTIの大きな割安（Cushingの在庫過剰）は輸出規制下の別の構造として除く。結果の価格を見て期間を選んだのではない。","dubai_over_brent_median":0.9814807758259345,"dubai_over_brent_p10":0.9516237441564355,"dubai_over_brent_p90":1.0031225777332982,"brent_minus_wti_median_nominal":4.1000000000000085,"method_note":"WTIはBrent個別モデルの内訳（WTI基準の採算＋供給制約の上乗せ＋Brent−WTI差）から油種差を引いた額。DubaiはBrentの同順位の実質価格に、2016～2025年の月次Dubai/Brent比の中央値を一度だけ掛ける。3油種平均は世界銀行の定義どおりBrent・WTI・Dubaiの単純平均。どれも共通CPI3%で一度だけ名目化する。","future_spread_calibrated":false,"scenario_probabilities_calibrated":false,"automatic_valuation_enabled":false,"brent_scenarios_real":[55,70,85,110,145],"cases_real_2026":[{"brent":55,"wti":52,"dubai":53.9814426704264,"average":53.66048089014213,"brent_wti_difference":3,"condition":"電化・省エネで需要が弱く、低コスト国の増産が競合。米国の高コスト新規井を十分に必要としない。"},{"brent":70,"wti":66,"dubai":68.70365430781541,"average":68.23455143593847,"brent_wti_difference":4,"condition":"新規供給と生産性改善が自然減を概ね補い、供給制約の上乗せが小さい。"},{"brent":85,"wti":80,"dubai":83.42586594520444,"average":82.80862198173482,"brent_wti_difference":5,"condition":"新規開発が必要な需要が続く。採算目安66に、油種差5と産油国の供給管理等14を独自に置く。"},{"brent":110,"wti":105,"dubai":107.9628853408528,"average":107.6542951136176,"brent_wti_difference":5,"condition":"鉱区条件の悪化・工事費上昇で実質開発費が増え、既存生産の減退を補う投資が遅れる。"},{"brent":145,"wti":140,"dubai":142.3147124947605,"average":142.4382374982535,"brent_wti_difference":5,"condition":"長期の分断・制裁・開発制約が続き、高コスト供給と高い供給制約の上乗せが必要になる。"}],"dubai_stress_real_rank2":{"p10":80.88801825329702,"p90":85.26541910733035,"is_additional_probability_case":false},"diagnostic":"2016～2025年のBrent−WTI月次差の中央値は名目4.10ドルで、Brentモデルの油種差3～5ドル（2026年物価基準）と大きく矛盾しない。モデルの油種差は変更していない。","interpretation_flags":{"spread_is_forecast":false,"scenario_probabilities_calibrated":false,"legacy_generic_forecast_deleted":false,"automatic_stock_cash_application":false}}},"fx_quote":{"value":157.804001,"period_end":"2026-10-29"}},{"id":"wb_liquefied_natural_gas_japan","name":"LNG（日本輸入）","category":"エネルギー","unit":"$/mmbtu","currency":"USD","frequency":"monthly","max_age_days":100,"basis":"World Bank Pink Sheet: Liquefied natural gas, Japan","profile":"energy","source_url":"https://thedocs.worldbank.org/en/doc/74e8be41ceb20fa0da750cda2f6b9e4e-0050012026/related/CMO-Historical-Data-Monthly.xlsx","note":"世界銀行Pink Sheetの名目月平均。品位・受渡条件は原系列に従う。店頭価格・企業の調達契約価格とは異なる。","status":"active","quote":{"asset_id":"wb_liquefied_natural_gas_japan","period":"2026-09","period_end":"2026-09-30","value":14.25,"fetched_at":"2026-11-01T22:45:07+00:00","source":"https://thedocs.worldbank.org/en/doc/74e8be41ceb20fa0da750cda2f6b9e4e-0050012026/related/CMO-Historical-Data-Monthly.xlsx","source_hash":"ea1c350827878ea3bbe30e3cda16a13fd3bd5b409b8458940dc94a36b5a33154"},"age_days":34,"acrei_reference_quote":null,"freshness":"fresh","publication_check":null,"forecast":{"id":"wb_liquefied_natural_gas_japan@price-research-20261025-v4","asset_id":"wb_liquefied_natural_gas_japan","model_version":"price-research-20261025-v4","as_of":"2026-10-25","target_date":"2036-10-25","review_due":"2027-01-25","reference_value":12.624166666666667,"reference_period":"2026-09","reference_method":"直近観測から12か月の有効観測の算術平均","input_hash":"8ca5d318c8d7ab5a2d834efdf277589d8069ad6ff89364b2d1f1651a61759b14","created_at":"2026-10-24T16:41:33+00:00","reference_period_end":null,"reference_lag_days_at_analysis":null,"reference_anchor_year_mismatch":false,"scenarios":[{"forecast_id":"wb_liquefied_natural_gas_japan@price-research-20261025-v4","rank":0,"label":"低価格","weight":0.1,"target_price":8.663007528029333,"real_growth":-0.065,"nominal_growth":-0.03694999999999993,"explanation":"需要減と供給余剰が継続","change_from_current":-0.39206964715583625,"annual_from_current":-0.048661737101652225,"jpy_target":1299.4511292043999,"cpi_only_target_price":16.96651087443157,"relative_to_cpi":-0.4894054769337146,"real_jpy_target":966.8745537413948},{"forecast_id":"wb_liquefied_natural_gas_japan@price-research-20261025-v4","rank":1,"label":"やや低価格","weight":0.2,"target_price":11.880767369170766,"real_growth":-0.035,"nominal_growth":-0.00605,"explanation":"省エネと供給増で実質価格低下","change_from_current":-0.1662619390055603,"annual_from_current":-0.018060925922978144,"jpy_target":1782.1151053756148,"cpi_only_target_price":16.96651087443157,"relative_to_cpi":-0.2997518784445533,"real_jpy_target":1326.0073491804328},{"forecast_id":"wb_liquefied_natural_gas_japan@price-research-20261025-v4","rank":2,"label":"中立","weight":0.4,"target_price":15.343997203657645,"real_growth":-0.01,"nominal_growth":0.01970000000000005,"explanation":"実質価格は緩やかに低下","change_from_current":0.07677173359001022,"annual_from_current":0.00744154829215149,"jpy_target":2301.599580548647,"cpi_only_target_price":16.96651087443157,"relative_to_cpi":-0.09563036753885812,"real_jpy_target":1712.53694526923},{"forecast_id":"wb_liquefied_natural_gas_japan@price-research-20261025-v4","rank":3,"label":"やや高価格","weight":0.2,"target_price":20.682642746797967,"real_growth":0.02,"nominal_growth":0.05059999999999998,"explanation":"供給投資不足で実質価格上昇","change_from_current":0.4514135260910854,"annual_from_current":0.038046613709576516,"jpy_target":3102.396412019695,"cpi_only_target_price":16.96651087443157,"relative_to_cpi":0.21902746533269757,"real_jpy_target":2308.38088404063},{"forecast_id":"wb_liquefied_natural_gas_japan@price-research-20261025-v4","rank":4,"label":"高価格","weight":0.1,"target_price":28.98337573761051,"real_growth":0.055,"nominal_growth":0.0866499999999999,"explanation":"供給分断と投資停滞が長期化","change_from_current":1.0339211043937198,"annual_from_current":0.0737553292434896,"jpy_target":4347.506360641576,"cpi_only_target_price":16.96651087443157,"relative_to_cpi":0.7082696585123038,"real_jpy_target":3234.8221321003616}],"expected_price":16.41491923122079,"needs_review":false,"current_baseline_usable":true,"probability_kind":"主観的シナリオ配分・未校正。価格帯に入る統計的確率ではない","reference_is_stale":false,"thesis":"電化・省エネ・供給増は価格を抑える一方、投資不足・地政学・輸送制約は上振れ要因。直近の供給ショックを10年間そのまま延長しない。","sources":["https://www.worldbank.org/en/research/commodity-markets","https://www.iea.org/reports/world-energy-outlook-2025"],"jp_cpi":0.03,"nominal_price_inflation":0.03,"jp_short_rate":0.02,"jp_long_rate":0.03,"macro_basis":"全価格に共通の日本CPIを基準とし、固有の実質価格変化を別に乗算する。ドル建て系列にも別の基準インフレ率を置かない。","usd_inflation_assumption":0.03,"usd_jpy_terminal":150,"calibration":"未校正・共通プロファイルの初期研究。個別需給モデル/バックテスト未完了","resource_model":null},"fx_quote":{"value":157.804001,"period_end":"2026-10-29"}},{"id":"jp_deflator_2020_total","name":"建設総合（工事費）","category":"建築・修繕","unit":"指数 (2020年度=100)","currency":"index","frequency":"monthly","max_age_days":130,"basis":"MLIT construction deflator 2020 total","profile":"construction","source_url":"https://www.e-stat.go.jp/stat-search/files?cycle=1&layout=dataset&page=1&result_back=1&tclass1=000001013604&tclass2val=0&toukei=00600270&tstat=000001013583","note":"用地費・補償費は含まない。労務費を含む工事費指数。材料・労務費と重ねて全額加算しない。直近値は改定される。","status":"active","quote":{"asset_id":"jp_deflator_2020_total","period":"2026-08","period_end":"2026-08-31","value":127.3,"fetched_at":"2026-11-01T22:45:10+00:00","source":"https://www.e-stat.go.jp/stat-search/file-download?statInfId=000040522647&fileKind=0","source_hash":"8f351b529a0edfbb3bf565225c08c835a806cb63df074d9fdc83db0aae1ac59e"},"age_days":64,"acrei_reference_quote":null,"freshness":"fresh","publication_check":null,"forecast":{"id":"jp_deflator_2020_total@construction-aggregate-fixed-20261027-r1","asset_id":"jp_deflator_2020_total","model_version":"construction-aggregate-fixed-20261027-r1","as_of":"2026-10-25","target_date":"2036-10-25","review_due":"2026-11-25","reference_value":124.15833333333333,"reference_period":"2026-07","reference_method":"2026年7月までの直近12か月平均（保存済み旧モデルと照合）","input_hash":"b8aebdfe59d722edfc25f2ed29de94ee2508b31b8e279ad6d64caa5985ac4c99","created_at":"2026-10-26T18:53:05+00:00","reference_period_end":null,"reference_lag_days_at_analysis":null,"reference_anchor_year_mismatch":false,"scenarios":[{"forecast_id":"jp_deflator_2020_total@construction-aggregate-fixed-20261027-r1","rank":0,"label":"低コスト","weight":0.1,"target_price":145.48559238779063,"real_growth":-0.01361548840406035,"nominal_growth":0.015976046943817934,"explanation":"低コスト：実質の労務投入価格年率-0.5%、その他投入年率-2.0%。41個別工事から集計したウエイト固定の独自条件。","change_from_current":0.1428561852929351,"annual_from_current":0.013474172217419422,"jpy_target":null,"cpi_only_target_price":166.8651696601465,"relative_to_cpi":-0.12812486461913863,"real_jpy_target":null},{"forecast_id":"jp_deflator_2020_total@construction-aggregate-fixed-20261027-r1","rank":1,"label":"やや低コスト","weight":0.2,"target_price":162.04296107970106,"real_growth":-0.0029277670379699305,"nominal_growth":0.02698439995089097,"explanation":"やや低コスト：実質の労務投入価格年率+0.0%、その他投入年率-0.5%。41個別工事から集計したウエイト固定の独自条件。","change_from_current":0.27292192521367675,"annual_from_current":0.02448268518469221,"jpy_target":null,"cpi_only_target_price":166.8651696601465,"relative_to_cpi":-0.028898832454171353,"real_jpy_target":null},{"forecast_id":"jp_deflator_2020_total@construction-aggregate-fixed-20261027-r1","rank":2,"label":"中立条件","weight":0.4,"target_price":170.3556782850824,"real_growth":0.002072096227957676,"nominal_growth":0.032134259114796615,"explanation":"中立条件：実質の労務投入価格年率+0.5%、その他投入年率+0.0%。41個別工事から集計したウエイト固定の独自条件。","change_from_current":0.3382221389244493,"annual_from_current":0.02963271943385326,"jpy_target":null,"cpi_only_target_price":166.8651696601465,"relative_to_cpi":0.020918137871702047,"real_jpy_target":null},{"forecast_id":"jp_deflator_2020_total@construction-aggregate-fixed-20261027-r1","rank":3,"label":"やや高コスト","weight":0.2,"target_price":188.14218499913747,"real_growth":0.012071826821604903,"nominal_growth":0.042433981626253114,"explanation":"やや高コスト：実質の労務投入価格年率+1.5%、その他投入年率+1.0%。41個別工事から集計したウエイト固定の独自条件。","change_from_current":0.47794332285261176,"annual_from_current":0.039932982198356504,"jpy_target":null,"cpi_only_target_price":166.8651696601465,"relative_to_cpi":0.12751022506569676,"real_jpy_target":null},{"forecast_id":"jp_deflator_2020_total@construction-aggregate-fixed-20261027-r1","rank":4,"label":"高コスト","weight":0.1,"target_price":230.83937652234164,"real_growth":0.03298137394477707,"nominal_growth":0.06397081516312042,"explanation":"高コスト：実質の労務投入価格年率+3.0%、その他投入年率+3.5%。41個別工事から集計したウエイト固定の独自条件。","change_from_current":0.8133493835219296,"annual_from_current":0.06147175485111611,"jpy_target":null,"cpi_only_target_price":166.8651696601465,"relative_to_cpi":0.38338861844260896,"real_jpy_target":null}],"expected_price":175.81179742081392,"needs_review":true,"current_baseline_usable":true,"probability_kind":"主観的シナリオ配分・未校正。価格帯に入る統計的確率ではない","reference_is_stale":false,"thesis":"2020年の個別41工種投入ウエイトを2023年度以降の暫定投資ウエイトで集計し、労務とその他投入の実質変化・共通CPIを一度反映する。","sources":["https://www.mlit.go.jp/statistics/details/content/001999390.xlsx","https://www.mlit.go.jp/statistics/details/content/001999393.xlsx"],"jp_cpi":0.03,"nominal_price_inflation":0.03,"jp_short_rate":0.02,"jp_long_rate":0.03,"macro_basis":"全価格に共通の日本CPIを基準とし、固有の実質価格変化を別に乗算する。ドル建て系列にも別の基準インフレ率を置かない。","usd_inflation_assumption":0.03,"usd_jpy_terminal":150,"calibration":"41個別の投入ウエイトと集計ウエイトは国交省原表。2023年度以降の投資ウエイトは暫定。将来の入力年率・5配分は独自の未校正仮説。","resource_model":{"kind":"construction_aggregate_fixed","version":"construction-aggregate-fixed-20261027-r1","aggregate_id":"total","source_context_version":"construction-input-context-20261025-r1","source_context_sha256":"2de9ac23892752a2b7749a643b6e18197d8e740533e012433e40b222611a1142","reference_month_sha256":"89193a4961eedfa32f07fe635193e29adad26c58f5f52165f27752d57a54b9fc","normalised_labour_share":0.4089782700651816,"aggregate_leaf_count":41,"investment_weight_per_1000":1000,"investment_weight_year":"2023年度以降の暫定ウエイト","old_generic_model_version":"price-research-20261025-v4","old_generic_base_2036_price":184.32546909523847,"cases":[{"rank":0,"label":"低コスト","subjective_weight":0.1,"target_price":145.48559238779063,"real_growth":-0.01361548840406035,"nominal_growth":0.015976046943817934,"real_labour_item_rate":-0.005,"other_real_input_rate":-0.02,"labour_input_efficiency_rate":0.02,"fixed_recipe_nominal_index":117.17746886727213,"same_workload_nominal_index_not_used_as_deflator":107.78449815885577},{"rank":1,"label":"やや低コスト","subjective_weight":0.2,"target_price":162.04296107970106,"real_growth":-0.0029277670379699305,"nominal_growth":0.02698439995089097,"real_labour_item_rate":0,"other_real_input_rate":-0.005,"labour_input_efficiency_rate":0.015,"fixed_recipe_nominal_index":130.5131574573067,"same_workload_nominal_index_not_used_as_deflator":122.90866464966945},{"rank":2,"label":"中立条件","subjective_weight":0.4,"target_price":170.3556782850824,"real_growth":0.002072096227957676,"nominal_growth":0.032134259114796615,"real_labour_item_rate":0.005,"other_real_input_rate":0,"labour_input_efficiency_rate":0.01,"fixed_recipe_nominal_index":137.20841260628154,"same_workload_nominal_index_not_used_as_deflator":131.7354815646827},{"rank":3,"label":"やや高コスト","subjective_weight":0.2,"target_price":188.14218499913747,"real_growth":0.012071826821604903,"nominal_growth":0.042433981626253114,"real_labour_item_rate":0.015,"other_real_input_rate":0.01,"labour_input_efficiency_rate":0.005,"fixed_recipe_nominal_index":151.53407745416803,"same_workload_nominal_index_not_used_as_deflator":148.43010018183347},{"rank":4,"label":"高コスト","subjective_weight":0.1,"target_price":230.83937652234164,"real_growth":0.03298137394477707,"nominal_growth":0.06397081516312042,"real_labour_item_rate":0.03,"other_real_input_rate":0.035,"labour_input_efficiency_rate":0,"fixed_recipe_nominal_index":185.9233853458688,"same_workload_nominal_index_not_used_as_deflator":185.9233853458688}],"same_workload_cost_is_deflator":false,"scenario_probabilities_calibrated":false}},"fx_quote":{"value":157.804001,"period_end":"2026-10-29"}},{"id":"usd_jpy","name":"ドル円（市場観測）","category":"為替・物価","unit":"JPY/USD","currency":"JPY","frequency":"daily","max_age_days":7,"basis":"USDJPY spot daily close","profile":"cpi","source_url":"https://finance.yahoo.com/quote/JPY=X/","note":"現在の円換算用。2036年の為替は既存銘柄分析と同じ150円の条件付き。為替自体の5段階予測は未作成。","status":"active","quote":{"asset_id":"usd_jpy","period":"2026-10-29","period_end":"2026-10-29","value":157.804001,"fetched_at":"2026-11-02T15:13:07+00:00","source":"https://finance.yahoo.com/quote/JPY=X/","source_hash":"e9fbce45d6a5c0aaaa5a5bc258487f020c82e4a3ade48b460db4593f582789f4"},"age_days":5,"acrei_reference_quote":null,"freshness":"fresh","publication_check":null,"forecast":null}],"owner_review":{"ticker":"1605","name":"INPEX","as_of":"2026-10-25","title":"原油高の利益より、生産能力を保った後の現金を見る","judgment":"資源価格の上昇益を永久に稼げる利益へ置き換えない。価格を決められない事業では、低価格下でも続く操業コスト、埋蔵量の補充、投資規律を重く見る。現在の情報だけでは維持更新後の株主利益を確定できず、割安・割高の独自結論は保留する。","business_quality":"資源権益や操業の蓄積は価値を持つが、顧客が同じ製品に高値を払うブランドとは性質が違う。油価が低下しても相対的に資金が残る権益か、価格上昇がなければ成立しない権益かを分けるべきだと考える。","price_transmission":"会社は原油・天然ガス価格が業績を左右し、天然ガスの油価連動も単純な正比例ではないと説明する。当期の油価感応度は数量・税制・契約・売上計上時期に依存するため、2036年の価格差に現在の係数を一律に掛けない。","reinvestment":"油田・ガス田は生産すると資源が減る。採掘した資源を補う探鉱・開発、既存設備の健全性確保、廃鉱の負担を確認する。会計上は投資でも、生産量と競争上の位置を保つ部分は株主利益の計算から除けない。すべて成長投資と呼ぶと還元余力を過大に見積もる。","financing":"日本の短期実質金利が低くても、米ドル建て変動負債の負担が同じだけ軽くなるとは限らない。収入と投資の通貨、借入条件、ヘッジを分ける。土地の含み益や借入金の実質目減りを当期の分配可能な現金に足さない。","good_case":"低コスト権益で生産能力を維持しつつ、追加投資額に見合う税後現金を回収できる。油価上昇時にも投資案件の採算基準を緩めず、余剰資金を有効に配分する。","failure_case":"高油価が続く前提で大型投資を決め、開発費増・生産遅延・油価低下が重なる。既存設備の償却費が軽く見えても、埋蔵量維持と更新費で現金が残らない。","next_evidence":["同一数量を保つための探鉱・開発・維持投資の区分と複数年実績","権益別の操業費・数量・埋蔵量の補充、廃鉱費用と時期","現金税負担・運転資本・共同事業への資金拠出と親会社に戻る現金","米ドル負債の固定/変動・満期・ヘッジと価格低下時の資金繰り"],"asset_ids":["fut_brent","wb_liquefied_natural_gas_japan","jp_deflator_2020_total","usd_jpy"],"sources":[{"title":"INPEX 事業等のリスク","url":"https://www.inpex.com/ir/risk.html","supports":"油価・天然ガス価格、契約・投資回収・廃鉱、通貨と金利のリスク。持続的な株主利益の推計値を示す資料ではない。"},{"title":"INPEX 早わかりINPEX・営業CFの注記","url":"https://www.inpex.com/ir/info/info03.html","supports":"指標の定義と分類の確認。調整表の数値照合、維持更新額、親会社への帰属は未確定。"}],"analysis_revision":2,"cashflow_definition_audit":{"checked_at":"2026-10-25","source_period":"2025年12月期の経営指標の定義","metric_name":"経営指標として表示された営業キャッシュ・フロー","basis":"会社は共同支配企業のイクシス下流事業会社を含め、探鉱活動の支出を営業CFから投資CFへ組み替えた指標だと説明している。制度会計の連結営業CFとは対象・分類が異なる。","judgment":"探鉱支出の振替で営業CFが大きく見えても、その支出が消えるわけではない。生産能力と埋蔵量の維持に必要な探鉱・開発を差し引き、共同支配企業で生じた現金と親会社が実際に受け取れる現金を照合する。","price_connection":"油価上昇による現金増だけでなく、資材・人件費・開発費と、生産の自然減を補う支出を同じ条件で見る。探鉱前の指標をそのまま株主の分配可能額にしない。","source_title":"INPEX 早わかりINPEX・営業CFの注記","source_url":"https://www.inpex.com/ir/info/info03.html","owner_earnings_input_eligible":false,"financial_values_imported":false,"verification_scope":"指標の定義と分類の確認。調整表の数値照合、維持更新額、親会社への帰属は未確定。","source_sha256":"1e1973c9cb573daa4c3792708c0865f49616af0490921800834bbf745eb2630e"},"review_due":"2026-11-25","financial_context":{"period":"2025/12","price_date":"2026-10-16","facts_built_at":"2026-10-17T03:01:39","inputs":{"net_income_common_oku":3938.4,"noncash_economic_addbacks_oku":null,"maintenance_capex_low_oku":null,"maintenance_capex_high_oku":null,"maintenance_working_capital_increase_oku":null},"reconciliation":{"status":"insufficient_evidence","missing":["noncash_economic_addbacks_oku","maintenance_capex_low_oku","maintenance_capex_high_oku","maintenance_working_capital_increase_oku"],"owner_earnings_low_oku":null,"owner_earnings_high_oku":null,"automatic_valuation_enabled":false},"current_price_used_for_valuation":false,"scope":"現在版のfactsを分析日以前の決算期に絞って照合。過去の情報公開日時点を再現したものではない。"},"framework_sources":[{"title":"Berkshire Hathaway 1986 shareholder letter: owner earnings","url":"https://www.berkshirehathaway.com/letters/1986.html"},{"title":"Berkshire Hathaway 1981 shareholder letter: inflation and business economics","url":"https://www.berkshirehathaway.com/letters/1981.html"}],"reviewed_at":"2026-11-01T22:46:18+00:00","needs_review":false,"disclosed_cashflow_evidence":{"accounting_standards":"IFRS","annualized":false,"automatic_valuation_enabled":false,"availability_basis":"reported_publication","available_at":"2026-03-26T06:17:00.000000+00:00","checker_tree_sha256":"9a394536c1926939972dd2b1f70443b761e640e989ea3d762c864042ed86c62a","coverage_note":"投資支出全体の網羅性と維持/成長の区分は未確認。油ガス資産等の別の取得行がある場合もある。原本の投資CF全体と照合する。","coverage_observations":["原本には油ガス開発・生産資産と探鉱・評価資産の別の取得行もあります。有形固定資産取得の標準タグだけを全投資や維持投資に置き換えていません。"],"doc_id":"S100XU9L","document_type":"120","entity":"E00043-000","investment_outflow_coverage":"selected_standard_tags_only","maintenance_capex":null,"metrics":{"depreciation_cashflow_adjustment":{"label":"営業CF調整の減価償却・償却","scope":"consolidated","source_state":"candidate_values_agree","sources":[{"context_id":"CurrentYearDuration","decimals":"-6","fact_sha256":"3e70158dc5c3cc23e4fe8533daaf3098dc1c78cb813a6a14edffcb4a4747c047","member":"XBRL/PublicDoc/jpcrp030000-asr-001_E00043-000_2025-12-31_01_2026-03-26.xbrl","tag":"{http://disclosure.edinet-fsa.go.jp/taxonomy/jpigp/2024-11-01/jpigp_cor}DepreciationAndAmortizationOpeCFIFRS"}],"state":"bound_reported_value","value_jpy":"351372000000","value_oku":"3513.72"},"goodwill_amortization":{"label":"別行ののれん償却","scope":null,"source_state":"missing","sources":[],"state":"unmeasured","value_jpy":null,"value_oku":null},"intangible_purchase_cashflow":{"label":"無形固定資産取得CF（標準タグ）","scope":null,"source_state":"missing","sources":[],"state":"unmeasured","value_jpy":null,"value_oku":null},"interest_expense":{"label":"利息費用の候補（支払額とは別）","scope":null,"source_state":"scope_confirmation_required","sources":[],"state":"not_confirmed","value_jpy":null,"value_oku":null},"operating_cashflow":{"label":"営業活動によるCF","scope":"consolidated","source_state":"candidate_values_agree","sources":[{"context_id":"CurrentYearDuration","decimals":"-6","fact_sha256":"f85521eb6128abc4105740c80a13b774703bc1f6f00932f5fa2149143eb203f8","member":"XBRL/PublicDoc/jpcrp030000-asr-001_E00043-000_2025-12-31_01_2026-03-26.xbrl","tag":"{http://disclosure.edinet-fsa.go.jp/taxonomy/jpigp/2024-11-01/jpigp_cor}NetCashProvidedByUsedInOperatingActivitiesIFRS"}],"state":"bound_reported_value","value_jpy":"693893000000","value_oku":"6938.93"},"ppe_purchase_cashflow":{"label":"有形固定資産取得CF（標準タグ）","scope":"consolidated","source_state":"candidate_values_agree","sources":[{"context_id":"CurrentYearDuration","decimals":"-6","fact_sha256":"23ba548693e80068ae349d4a8f0b77e5cbed377e7d4103f307e292ece1775302","member":"XBRL/PublicDoc/jpcrp030000-asr-001_E00043-000_2025-12-31_01_2026-03-26.xbrl","tag":"{http://disclosure.edinet-fsa.go.jp/taxonomy/jpigp/2024-11-01/jpigp_cor}PurchaseOfPropertyPlantAndEquipmentInvCFIFRS"}],"state":"bound_reported_value","value_jpy":"-2620000000","value_oku":"-26.2"},"reported_total_capex":{"label":"開示上の総設備投資","scope":null,"source_state":"scope_confirmation_required","sources":[],"state":"not_confirmed","value_jpy":null,"value_oku":null}},"normalizer_version":3,"owner_earnings":null,"owner_earnings_input_eligible":false,"parent_doc_id":null,"parser_version":"scope-1","period_days":365,"period_end":"2025-12-31","period_metadata_role":"fiscal_year","period_start":"2025-01-01","public_document_url":"https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100XU9L.pdf","published_at":"2026-03-26T06:17:00.000000+00:00","retrieved_at":"2026-10-24T20:19:28.029549+00:00","schema_version":1,"selected_purchase_lines_remainder_oku":null,"source_object_sha256":"5e8ae3e314283b5bce551857d90d3e11a944bce3d70d270e7f59a9a17e06a83b","source_profile_sha256":"fca44346245a8b057b2e746635f91672676355371527ec5735c3cd633775f687","source_selection":"指定した有報の原本。訂正・取下げ等を網羅して最新開示を採択した意味ではない。","source_url":"https://api.edinet-fsa.go.jp/api/v2/documents/S100XU9L?type=1","subtotal_definition":"営業CF＋確認できた有形・無形固定資産の取得CFの2行。原文の負符号を保持。会社定義FCF・維持更新後の現金・親会社株主への分配可能額ではない。","ticker":"1605","imported_at":"2026-10-24T21:38:09.481868+00:00"},"operating_bridge":null},"company_price_risk":{"schema_version":1,"ticker":"1605","name":"INPEX","kind":"upstream_oil_gas","version":"inpex-price-cash-20261025-r1","as_of":"2026-10-25","review_due":"2026-11-12","period_start":"2026-01-01","period_end":"2026-06-30","status":"actual","unit":"oku JPY (rounded as reported)","source":{"url":"https://www.inpex.com/ir/financial/summary.html","title":"2026年上期 決算要旨","document_date":"2026-08-07","file":"summary-20260807.html","sha256":"cf211247b89f1930e400ba44113cdc980e70016601cc21213155ab46c4b7290a"},"revenue_bridge":{"quantity":-1695,"unit_price":492,"fx":556,"other":162,"reported_total":-483},"cash":{"operating":5538,"investing":-4247,"financing":-910,"change_before_fx":381,"fx":96,"opening":1684,"closing":2161,"operating_yoy_change":1259},"observed_sales":[{"label":"原油","quantity":55170,"quantity_unit":"thousand bbl","quantity_yoy_percent":-22.8,"price_label":"海外原油平均","price":79.51,"price_unit":"USD/bbl","price_yoy_percent":8.2},{"label":"海外天然ガス","quantity":208903,"quantity_unit":"million cubic feet","quantity_yoy_percent":-0.6,"price_label":"海外天然ガス平均","price":5.24,"price_unit":"USD/thousand cubic feet","price_yoy_percent":4.2},{"label":"国内天然ガス","quantity":1284,"quantity_unit":"million cubic metres","quantity_yoy_percent":9.7,"price_label":"国内天然ガス平均","price":77,"price_unit":"JPY/cubic metre","price_yoy_percent":-5}],"assessment":["数量減の影響が販売単価と円安の増収を上回った。高値を享受しても数量を保てるかが重要で、単価上昇だけでは競争力を証明しない。","営業CFの増加には税金支払い減少が影響する。税・運転資金・資産投資の支払時期を平常化せず、この半年を2倍して持続利益にしない。","投資CFは維持更新投資そのものではない。探鉱・埋蔵量補充・設備保全・廃鉱負担と成長投資を分けるまで、株主利益を確定しない。","海外ガス平均売価は異なる契約・地域の集計値。アジアLNGスポットやUSD/MMBtuの価格をそのまま当てはめず、油価連動・時間差・熱量・持分を照合する。"],"next_evidence":["数量減の内訳を権益売却・操業停止・自然減に分け、一時的な減少と持続的な能力低下を区別する。","イクシス下流共同支配企業の現金と、実際の配当・貸付回収・追加出資を照合し、連結CFへの単純合算を避ける。","低価格でも現状の生産能力を保つ支出、税金・借入返済・廃鉱負担と親会社への帰属を確認する。"],"interpretation_flags":{"maintenance_capex":null,"owner_earnings":null,"terminal_2036_profit_effect":null,"pure_price_profit_effect":null,"spot_gas_beta":null,"annualized":false,"automatic_valuation_enabled":false,"financial_baseline_written":false,"quantity_price_equation_calibrated":false},"derived":{"bridge_sum":-485,"bridge_residual":2,"cash_after_total_investing":1291,"previous_operating_cf":4279,"annualized":false,"is_owner_earnings":false,"rounding_residual_allocated_to_price":false},"stored_at":"2026-10-25T08:00:10+00:00","needs_review":false},"kikkoman_capital_plan":null,"inpex_reserve_capital":{"schema_version":1,"ticker":"1605","name":"INPEX","version":"inpex-reserve-capital-20261027-r1","as_of":"2026-10-27","review_due":"2026-11-12","sources":[{"id":"results_2025","title":"Financial Results for the year ended December 31, 2025","url":"https://www.inpex.com/english/news/upload/20260212_c.pdf","file":"results-2025.pdf","sha256":"a8c0066556c13a7782a9efdfbc213c400434651dd565ce37872b22df48dfdb4f","published_on":"2026-02-12","pdf_pages":[20,21]},{"id":"integrated_2025","title":"INPEX Integrated Report 2025, Data Section","url":"https://www.inpex.com/assets/documents/english/ir/library/integrated_report/inpex_integratedreport202512_en_05.pdf","file":"integrated-report-2025-data.pdf","sha256":"b1a4e47c55c7843e74009061cacf2faaf099bc86622b97c042470f35201e8ee9","published_on":"2026-07-07","pdf_pages":[6,11,13]}],"cash_billion_jpy":{"2025_actual":{"cffo_before_exploration":862.6,"investment_including_exploration":-724.6,"company_fcf":138,"financial_cashflow":-242.6,"shareholder_returns":-201.8,"company_growth_investment":386.9,"maintenance_and_renewal_within_growth":248.6,"abadi_exploration_expansion_acquisition":110.4,"other_investment":-337.7},"2026_company_forecast":{"cffo_before_exploration":842,"investment_including_exploration":-862,"company_fcf":-20,"financial_cashflow":19,"shareholder_returns":-165,"company_growth_investment":850,"maintenance_and_renewal_within_growth":305,"abadi_exploration_expansion_acquisition":504,"other_investment":-12}},"proved_reserve_bridge_2025":{"oil_mm_bbl":{"opening":2580,"extensions_discoveries":8,"acquisition_sales":15,"revision":-16,"production":-145,"closing":2441},"gas_bcf":{"opening":3969,"extensions_discoveries":11,"acquisition_sales":15,"revision":27,"production":-459,"closing":3562},"reported_total_2025_mm_boe":3115,"reported_production_2025_thousand_boe_day":638,"scope":"Subsidiaries and associates etc.; some reserves include non-controlling interests. Figures rounded to whole units."},"roic_percent":{"2023_actual":8.4,"2024_actual":8.4,"2025_actual":7.3,"2026_company_forecast":6},"interpretation":{"maintenance_growth_label":"会社のGrowth InvestmentsにはMaintenance and Renewalが含まれる。会社分類のGrowth Investmentをすべて新規成長投資として株主利益へ戻さない。","reserve_replacement":"2025年の確認埋蔵量は原油等・ガスとも減少。埋蔵量は価格・技術・契約・見積改訂にも左右され、単年の変化を自然減や将来の生産量へ機械的に延長しない。","owner_earnings":"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。","allocation":"2025年の会社FCF138.0十億円と株主還元201.8十億円は同じ会社表示範囲の年間現金小計だが、有価証券の購入・処分等337.7十億円も投資CFに含まれる。差額を営業事業の恒常的な資金不足や借入増と断定しない。","valuation":"会社ROICと投資判断時のEIRRは定義と期間が異なる。日本長期金利3%を割引率やWACCへそのまま置き換えず、2036年の利益・株価には自動反映しない。"},"owner_earnings_oku":null,"automatic_valuation_enabled":false,"financial_baseline_written":false,"derived":{"2025_maintenance_share_of_company_growth_percent":64.3,"2026_forecast_maintenance_share_of_company_growth_percent":35.9,"2025_oil_reserve_change_mm_bbl":-139,"2025_gas_reserve_change_bcf":-407,"2025_static_reserve_to_production_years_approx":13.4,"is_owner_earnings":false,"is_2036_production_forecast":false,"is_price_probability_calibration":false},"stored_at":"2026-10-26T16:10:31+00:00","payload_sha":"27a89830cacbfe7f805db0065bbac8a7186ae8c902c6d3cccc8bee5b9024911a","needs_review":false},"price_assumption_audit":{"schema_version":1,"mapping_version":"inpex-price-assumption-map-20261025-r1","ticker":"1605","name":"INPEX","mapping_reviewed_on":"2026-10-25","review_due":"2026-11-12","scope":"INPEXの原油・LNGの明記された価格と、名目/実質・期間・価格基準の並置。計算に使用した全入力や計算経路の完全な来歴を証明する監査ではない。","input_sha256":"f25a6409b50b6ce2a21fde5f0752af30452c846c9f40c1e3592659a725981fd0","output_sha256":"cef6614ad34ad95b0ee0b0cd457e56d47b1ccf77b61071be7e36acfe89645f23","mapping_sha256":"3b76cb6a26fa21e4efd61b82df1401ec19fbeee31b790e2680f0d5b283d620ee","report":{"as_of":"2026-10-16","fiscal_period":"2036/12","price_basis":"nominal_as_explicitly_stated","basis_pointer":"/anchoring_check","fx_basis_pointer":"/segments/0/price_unit","lng_unit_pointer":"/segments/0/now/how","fx_assumption_as_stated":150,"cost_cpi_as_stated":0.03,"commodity_cpi_inferred":false,"rows":[{"key":"bull","label":"楽観","probability_as_reported":0.12,"oil_usd_bbl":70,"lng_usd_mmbtu_as_interpreted":12,"blended_sales_price_usd_boe_as_reported":69.8,"note":"原油70ドル・LNG12ドル（アバディ稼働でガス比率45%に上昇）のブレンド69.8ドル、コスト上昇後の営業利益率55.0%","note_pointer":"/horizons/y10/scenarios/0/segments/0/note","blend_pointer":"/horizons/y10/scenarios/0/segments/0/price"},{"key":"mild_bull","label":"やや楽観","probability_as_reported":0.24,"oil_usd_bbl":62.5,"lng_usd_mmbtu_as_interpreted":10,"blended_sales_price_usd_boe_as_reported":60.7,"note":"原油62.5ドル・LNG10ドルのブレンド60.7ドル、営業利益率50.0%","note_pointer":"/horizons/y10/scenarios/1/segments/0/note","blend_pointer":"/horizons/y10/scenarios/1/segments/0/price"},{"key":"base","label":"中立","probability_as_reported":0.3,"oil_usd_bbl":55,"lng_usd_mmbtu_as_interpreted":8,"blended_sales_price_usd_boe_as_reported":51.7,"note":"原油55ドル・LNG8ドルのブレンド51.7ドル、営業利益率45.0%","note_pointer":"/horizons/y10/scenarios/2/segments/0/note","blend_pointer":"/horizons/y10/scenarios/2/segments/0/price"},{"key":"mild_bear","label":"やや悲観","probability_as_reported":0.22,"oil_usd_bbl":42.5,"lng_usd_mmbtu_as_interpreted":6,"blended_sales_price_usd_boe_as_reported":39.6,"note":"原油42.5ドル・LNG6ドルのブレンド39.6ドル、営業利益率27.5%","note_pointer":"/horizons/y10/scenarios/3/segments/0/note","blend_pointer":"/horizons/y10/scenarios/3/segments/0/price"},{"key":"bear","label":"悲観","probability_as_reported":0.12,"oil_usd_bbl":30,"lng_usd_mmbtu_as_interpreted":4,"blended_sales_price_usd_boe_as_reported":27.4,"note":"原油30ドル・LNG4ドルのブレンド27.4ドル、コスト上昇後の営業利益率-4.7%","note_pointer":"/horizons/y10/scenarios/4/segments/0/note","blend_pointer":"/horizons/y10/scenarios/4/segments/0/price"}]},"research":{"brent":{"forecast_id":"fut_brent@brent-supply-cost-20261025-r1","version":"brent-supply-cost-20261025-r1","input_hash":"51cfe09ce6b02a0532cf554a9b33228557eb020d3386225f4b8f8c4ff2bff2e8","as_of":"2026-10-25","target_date":"2036-10-25","review_due":"2026-11-25","unit":"USD/bbl","cases":[{"rank":0,"label":"低価格","weight":0.1,"target_price":73.91839182206637},{"rank":1,"label":"やや低価格","weight":0.2,"target_price":94.07795322808447},{"rank":2,"label":"中立","weight":0.4,"target_price":114.23751463410258},{"rank":3,"label":"やや高価格","weight":0.2,"target_price":147.83678364413274},{"rank":4,"label":"高価格","weight":0.1,"target_price":194.87576025817498}]},"lng":{"version":"lng-power-outlook-20261025-r1","payload_sha":"a7242dc2fb5a406ff74a5effb8cabb4b0868173c030b992bfb1be2b497df34fc","as_of":"2026-10-25","target_date":"2036-10-25","review_due":"2026-11-25","unit":"USD/MMBtu","basis":"DISR Asian LNG spot; not verified as same JKM contract","cases":[{"label":"低価格","weight":0.1,"real_2026_usd_mmbtu":4.525759985359932,"nominal_2036_usd_mmbtu":6.0824890889175425},{"label":"やや低価格","weight":0.2,"real_2026_usd_mmbtu":6.582923615068992,"nominal_2036_usd_mmbtu":8.847256856607334},{"label":"中立","weight":0.4,"real_2026_usd_mmbtu":8.22865451883624,"nominal_2036_usd_mmbtu":11.059071070759169},{"label":"やや高価格","weight":0.2,"real_2026_usd_mmbtu":11.520116326370736,"nominal_2036_usd_mmbtu":15.482699499062836},{"label":"高価格","weight":0.1,"real_2026_usd_mmbtu":18.51447266738154,"nominal_2036_usd_mmbtu":24.882909909208127}]},"macro":{"jp_cpi":0.03,"jp_short_rate":0.02,"jp_long_rate":0.03,"usd_jpy_terminal":150}},"compatibility":{"status":"requires_review","price_fields_match_current_input_and_output":true,"entire_report_input_output_identical":false,"producer_calculation_lineage_verified":false,"report_fiscal_period_equals_research_target_date":false,"brent_price_basis_and_delivery_aligned":null,"lng_jkm_contract_equals_research_asian_spot":null,"company_contract_and_hedges_mapped":false,"scenario_probabilities_interchangeable":false,"return_or_value_change_computed":false,"automatic_valuation_enabled":false,"numeric_difference_computed":false},"required_review":["銘柄AIの2036/12期の価格と、研究版2036-10-25目標の期間・平均/時点をそろえる。","Brentの油種・受渡・先物/スポット、JKMと研究版アジアLNGの契約定義を照合する。","個社の油価連動・価格計上の時間差・ヘッジ・持分・販売数量と生産量を照合する。","価格だけ差し替えず、数量・マージン・税金・維持更新投資を同じ条件で見直す。"],"snapshot_id":33,"last_checked_at":"2026-11-02T15:13:14+00:00","last_run":{"started_at":"2026-11-02T15:13:14+00:00","finished_at":"2026-11-02T15:13:14+00:00","status":"ok","message":""},"newer_research_dependency":false,"check_age_seconds":1808,"record_is_stale":false,"mapping_needs_review":false,"research_needs_review":false},"company_price_basis_audit":null,"property_appraisal":null,"lynas_jare":null,"automatic_valuation_enabled":false,"note":"AI本文の言及候補、会社開示で確認した関係、独自検討で選んだ検証対象を区別。数量・転嫁率・ヘッジを確認してから評価へ接続する。株価評価への自動反映は無効。","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。"}}