¥311.00 ($1.97)

+4.00 (+1.30%)

Weekly Expected Move ±3.1%

¥288 ¥298 ¥307 ¥316 ¥326

JPX · Consumer Cyclical · Residential Construction · Tech Score Neutral · Power 37 · ¥12.3B mcap · 34M float · 0.250% daily turnover

Revenue

$31.1B -11.2% ▼

5Y CAGR: -4.4%

Gross Profit

$13.2B -0.7% ▼

5Y CAGR: -1.7%

Operating Income

$991M -57.6% ▼

5Y CAGR: -9.4%

Net Income

$220M -80.6% ▼

5Y CAGR: -22.6%

EPS (Diluted)

$5.55 -80.4% ▼

5Y CAGR: -20.3%

EBITDA

$2.2B -43.3% ▼

5Y CAGR: -4.9%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$37.1B	$42.8B	$39.1B	$35.0B	$31.1B
YoY Growth	-4.6%	+15.2%	-8.6%	-10.5%	-11.2%
Cost of Revenue	$22.9B	$9.9B	$25.2B	$20.3B	$17.9B
Gross Profit	$14.2B	$5.6B	$13.9B	$14.7B	$13.2B
Gross Margin	38.3%	13.0%	35.7%	42.0%	42.4%
R&D Expenses	$3M	$4M	$5M	$0	$0
SG&A Expenses	$10.4B	$11.7B	$10.5B	$0	$12.2B
Operating Expenses	$11.5B	$12.8B	$13.0B	$12.4B	$12.2B
Operating Income	$2.7B	$2.5B	$973M	$2.3B	$991M
Operating Margin	7.3%	5.9%	2.5%	6.7%	3.2%
Interest Expense	$198M	$235M	$228M	$197M	$228M
Income Before Tax	$2.5B	$2.3B	$659M	$1.7B	$516M
Tax Expense	$903M	$822M	$687M	$591M	$275M
Net Income	$1.6B	$1.5B	-$47M	$1.1B	$220M
Net Margin	4.3%	3.4%	-0.1%	3.2%	0.7%
EPS (Diluted)	$38.13	$36.87	$-1.18	$28.38	$5.55
EBITDA	$3.9B	$3.8B	-$1.2B	$3.4B	$2.2B
Shares Outstanding	42M	40M	40M	40M	40M

Line Item	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3
Revenue	$13.3B	$7.4B	$9.3B	$6.1B	$8.3B	$6.8B	$8.4B	$6.7B
Cost of Revenue	$5.3B	$4.1B	$5.7B	$3.5B	$4.6B	$3.8B	$4.3B	$3.9B
Gross Profit	$4.2B	$3.2B	$3.6B	$2.6B	$3.7B	$3.0B	$4.1B	$2.8B
Gross Margin	31.9%	44.0%	38.4%	43.3%	44.7%	44.0%	48.6%	41.6%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$3.1B	$3.1B	$3.3B	$2.9B	$3.0B	$2.9B	$2.3B	$2.9B
Operating Expenses	$3.5B	$3.1B	$3.3B	$2.9B	$3.0B	$2.9B	$2.3B	$2.9B
Operating Income	$1.1B	$194M	$281M	-$234M	$750M	$107M	$1.8B	-$85M
Operating Margin	8.6%	2.6%	3.0%	-3.8%	9.0%	1.6%	21.0%	-1.3%
Interest Expense	$38M	$71M	$53M	$51M	$53M	$52M	$57M	$54M
Income Before Tax	$1.0B	$62M	$3M	-$315M	$767M	$26M	$1.7B	-$139M
Tax Expense	$325M	$52M	$29M	$0	$194M	$2M	$577M	$16M
Net Income	$699M	$5M	-$32M	-$319M	$567M	$19M	$1.1B	-$160M
Net Margin	5.3%	0.1%	-0.3%	-5.2%	6.8%	0.3%	12.8%	-2.4%
EPS (Diluted)	$17.45	$0.15	$-0.80	$-8.00	$14.20	$0.48	$26.83	$-4.03
EBITDA	$1.5B	$499M	$441M	$142M	$1.1B	$478M	$2.1B	$289M
Shares Outstanding	40M	40M	40M	40M	40M	40M	40M	40M

1873.T JPX