Also trades as: SHMUY (OTC) · $vol 0M · SHMUF (OTC) · $vol 0M

¥2,106.50 ($13.36)

+17.00 (+0.81%)

Weekly Expected Move ±5.6%

¥1856 ¥1973 ¥2090 ¥2206 ¥2323

JPX · Industrials · Engineering & Construction · Tech Score Strong Sell · Power 32 · ¥1.42T mcap · 454M float · 0.779% daily turnover

Revenue

$2.06T +5.8% ▲

5Y CAGR: +7.2%

Gross Profit

$258.1B +28.7% ▲

5Y CAGR: +6.3%

Operating Income

$118.7B +67.1% ▲

5Y CAGR: +3.5%

Net Income

$126.6B +91.8% ▲

5Y CAGR: +10.4%

EPS (Diluted)

$186.68 +96.9% ▲

5Y CAGR: +13.0%

EBITDA

$234.4B +58.5% ▲

5Y CAGR: +12.4%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$1.48T	$1.93T	$2.01T	$1.94T	$2.06T
YoY Growth	+1.8%	+30.4%	+3.7%	-3.0%	+5.8%
Cost of Revenue	$1.34T	$1.77T	$1.92T	$1.74T	$1.80T
Gross Profit	$139.7B	$161.0B	$89.5B	$200.6B	$258.1B
Gross Margin	9.4%	8.3%	4.5%	10.3%	12.5%
R&D Expenses	$16.3B	$17.8B	$20.0B	$21.3B	$0
SG&A Expenses	$83.5B	$93.6B	$99.7B	$108.2B	$139.4B
Operating Expenses	$94.5B	$106.4B	$114.2B	$129.5B	$139.4B
Operating Income	$45.1B	$54.6B	-$24.7B	$71.0B	$118.7B
Operating Margin	3.0%	2.8%	-1.2%	3.7%	5.8%
Interest Expense	$2.7B	$4.0B	$5.7B	$6.0B	$7.6B
Income Before Tax	$64.7B	$75.3B	$33.5B	$108.4B	$193.3B
Tax Expense	$17.1B	$23.9B	$12.7B	$38.0B	$64.2B
Net Income	$47.8B	$49.1B	$17.2B	$66.0B	$126.6B
Net Margin	3.2%	2.5%	0.9%	3.4%	6.2%
EPS (Diluted)	$64.09	$66.29	$23.57	$94.80	$186.68
EBITDA	$65.4B	$80.4B	$69.5B	$104.5B	$234.4B
Shares Outstanding	745M	740M	728M	696M	678M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$401.0B	$436.4B	$490.5B	$616.4B	$441.8B	$455.2B	$532.3B	$628.5B
Cost of Revenue	$371.6B	$391.6B	$442.9B	$542.8B	$394.3B	$402.4B	$463.0B	$540.0B
Gross Profit	$29.4B	$44.8B	$47.6B	$73.6B	$47.5B	$52.8B	$69.3B	$88.5B
Gross Margin	7.3%	10.3%	9.7%	11.9%	10.8%	11.6%	13.0%	14.1%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$27.6B	$28.9B	$29.6B	$38.3B	$30.3B	$31.1B	$33.7B	$44.3B
Operating Expenses	$27.6B	$28.9B	$29.6B	$38.3B	$30.3B	$31.1B	$33.7B	$44.3B
Operating Income	$1.8B	$15.9B	$18.0B	$35.3B	$17.3B	$21.7B	$35.6B	$44.1B
Operating Margin	0.4%	3.7%	3.7%	5.7%	3.9%	4.8%	6.7%	7.0%
Interest Expense	$1.4B	$1.4B	$1.3B	$1.9B	$1.7B	$1.6B	$1.8B	$2.4B
Income Before Tax	$6.4B	$13.7B	$45.1B	$43.2B	$20.6B	$50.8B	$60.8B	$61.1B
Tax Expense	$3.9B	$4.3B	$13.4B	$16.3B	$8.9B	$15.4B	$25.4B	$14.6B
Net Income	$2.4B	$8.3B	$29.9B	$25.4B	$11.1B	$35.0B	$34.8B	$45.7B
Net Margin	0.6%	1.9%	6.1%	4.1%	2.5%	7.7%	6.5%	7.3%
EPS (Diluted)	$3.41	$11.83	$43.23	$36.85	$16.33	$51.59	$51.45	$67.36
EBITDA	$15.8B	$24.1B	$26.4B	$53.9B	$30.5B	$60.4B	$71.5B	$71.4B
Shares Outstanding	706M	699M	692M	691M	681M	679M	677M	678M

1803.T JPX