Also trades as: HAZAF (OTC) · $vol 0M

¥1,760.50 ($11.14)

-15.00 (-0.84%)

Weekly Expected Move ±2.9%

¥1673 ¥1724 ¥1776 ¥1827 ¥1878

JPX · Industrials · Engineering & Construction · Tech Score Strong Sell · Power 32 · ¥278.5B mcap · 122M float · 0.590% daily turnover

Revenue

$439.6B +3.4% ▲

5Y CAGR: +4.5%

Gross Profit

$64.0B +1.8% ▲

5Y CAGR: +5.8%

Operating Income

$33.6B -4.6% ▼

5Y CAGR: +4.2%

Net Income

$29.7B +12.5% ▲

5Y CAGR: +11.6%

EPS (Diluted)

$189.68 +12.4% ▲

5Y CAGR: +16.1%

EBITDA

$47.4B +11.9% ▲

5Y CAGR: +11.5%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$340.3B	$372.1B	$394.1B	$425.2B	$439.6B
YoY Growth	-3.3%	+9.4%	+5.9%	+7.9%	+3.4%
Cost of Revenue	$293.4B	$330.1B	$350.8B	$362.4B	$375.7B
Gross Profit	$46.9B	$42.0B	$43.3B	$62.8B	$64.0B
Gross Margin	13.8%	11.3%	11.0%	14.8%	14.5%
R&D Expenses	$2.8B	$3.1B	$3.4B	$4.5B	$2.8B
SG&A Expenses	$17.5B	$19.0B	$21.4B	$23.0B	$27.5B
Operating Expenses	$20.3B	$22.2B	$24.7B	$27.6B	$30.3B
Operating Income	$26.6B	$19.9B	$18.6B	$35.2B	$33.6B
Operating Margin	7.8%	5.3%	4.7%	8.3%	7.6%
Interest Expense	$320M	$350M	$438M	$528M	$664M
Income Before Tax	$25.4B	$22.3B	$18.9B	$38.3B	$43.0B
Tax Expense	$7.7B	$7.1B	$5.0B	$11.9B	$13.2B
Net Income	$17.7B	$15.2B	$13.9B	$26.4B	$29.7B
Net Margin	5.2%	4.1%	3.5%	6.2%	6.8%
EPS (Diluted)	$98.83	$94.02	$88.64	$168.75	$189.68
EBITDA	$28.1B	$22.0B	$21.8B	$38.7B	$47.4B
Shares Outstanding	179M	162M	157M	157M	157M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$83.7B	$103.2B	$109.0B	$129.3B	$93.5B	$107.5B	$110.0B	$128.6B
Cost of Revenue	$75.2B	$90.2B	$93.0B	$105.9B	$80.6B	$93.3B	$93.8B	$107.9B
Gross Profit	$8.5B	$13.0B	$16.1B	$23.4B	$12.9B	$14.2B	$16.2B	$20.7B
Gross Margin	10.2%	12.6%	14.7%	18.1%	13.8%	13.2%	14.7%	16.1%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$5.6B	$6.2B	$6.6B	$7.3B	$7.6B	$7.4B	$7.6B	$7.7B
Operating Expenses	$5.6B	$6.2B	$6.6B	$7.3B	$7.6B	$7.4B	$7.6B	$7.7B
Operating Income	$3.0B	$6.8B	$9.5B	$16.1B	$5.3B	$6.8B	$8.6B	$13.0B
Operating Margin	3.5%	6.6%	8.7%	12.4%	5.7%	6.3%	7.8%	10.1%
Interest Expense	$95M	$102M	$135M	$196M	$131M	$150M	$166M	$217M
Income Before Tax	$3.4B	$6.2B	$12.2B	$16.4B	$4.9B	$6.9B	$9.4B	$21.9B
Tax Expense	$1.2B	$1.9B	$3.7B	$5.1B	$1.7B	$2.3B	$2.7B	$6.6B
Net Income	$2.2B	$4.3B	$8.5B	$11.4B	$3.1B	$4.6B	$6.7B	$15.3B
Net Margin	2.7%	4.2%	7.8%	8.8%	3.4%	4.3%	6.1%	11.9%
EPS (Diluted)	$14.37	$27.45	$54.49	$72.41	$20.03	$29.41	$42.53	$97.69
EBITDA	$4.2B	$10.4B	$10.5B	$17.7B	$5.9B	$8.0B	$10.5B	$23.1B
Shares Outstanding	157M	157M	157M	157M	157M	157M	157M	157M

1719.T JPX