¥3,610.00 ($22.83)

-10.00 (-0.28%)

Weekly Expected Move ±3.0%

¥3403 ¥3511 ¥3620 ¥3729 ¥3837

JPX · Industrials · Engineering & Construction · Tech Score Sell · Power 38 · ¥46.1B mcap · 5M float · 0.384% daily turnover

Revenue

$86.5B -8.9% ▼

5Y CAGR: -4.3%

Gross Profit

$12.7B -9.7% ▼

5Y CAGR: +3.0%

Operating Income

$5.2B -25.2% ▼

5Y CAGR: +0.7%

Net Income

$3.7B -27.5% ▼

5Y CAGR: +4.5%

EPS (Diluted)

$289.92 -27.4% ▼

5Y CAGR: +4.6%

EBITDA

$6.3B -19.8% ▼

5Y CAGR: +3.3%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$89.8B	$89.2B	$84.0B	$94.9B	$86.5B
YoY Growth	-16.7%	-0.7%	-5.8%	+13.0%	-8.9%
Cost of Revenue	$81.2B	$76.2B	$71.3B	$80.8B	$73.7B
Gross Profit	$8.6B	$13.0B	$12.7B	$14.1B	$12.7B
Gross Margin	9.6%	14.5%	15.1%	14.9%	14.7%
R&D Expenses	$228M	$202M	$225M	$241M	$292M
SG&A Expenses	$5.4B	$5.9B	$6.3B	$6.9B	$7.5B
Operating Expenses	$5.7B	$6.1B	$6.5B	$7.1B	$7.5B
Operating Income	$2.9B	$6.8B	$6.2B	$7.0B	$5.2B
Operating Margin	3.2%	7.7%	7.4%	7.3%	6.0%
Interest Expense	$174M	$151M	$159M	$137M	$198M
Income Before Tax	$3.0B	$6.7B	$6.5B	$7.7B	$5.2B
Tax Expense	$1.1B	$1.9B	$984M	$2.5B	$1.5B
Net Income	$1.8B	$4.7B	$5.4B	$5.1B	$3.7B
Net Margin	2.0%	5.3%	6.5%	5.4%	4.3%
EPS (Diluted)	$142.10	$371.42	$426.79	$399.22	$289.92
EBITDA	$3.5B	$7.7B	$7.5B	$7.8B	$6.3B
Shares Outstanding	13M	13M	13M	13M	13M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$18.5B	$25.3B	$26.0B	$20.2B	$25.2B	$29.7B	$29.7B	$27.2B
Cost of Revenue	$16.3B	$20.9B	$21.8B	$18.1B	$21.9B	$25.1B	$25.0B	$23.2B
Gross Profit	$2.2B	$4.4B	$4.2B	$2.1B	$3.3B	$4.5B	$4.6B	$3.9B
Gross Margin	11.9%	17.3%	16.3%	10.4%	13.1%	15.3%	15.6%	14.4%
R&D Expenses	$0	$0	$292M	$0	$0	$0	$0	$0
SG&A Expenses	$1.8B	$2.0B	$1.9B	$1.9B	$1.9B	$2.0B	$2.1B	$2.2B
Operating Expenses	$1.8B	$2.0B	$1.9B	$1.9B	$1.9B	$2.0B	$2.1B	$2.2B
Operating Income	$441M	$2.4B	$2.3B	$174M	$1.4B	$2.5B	$2.6B	$1.8B
Operating Margin	2.4%	9.6%	9.0%	0.9%	5.5%	8.5%	8.7%	6.5%
Interest Expense	$79M	$37M	$48M	$34M	$49M	$89M	$114M	$91M
Income Before Tax	$362M	$2.4B	$2.3B	$206M	$1.2B	$2.5B	$2.5B	$1.8B
Tax Expense	$144M	$526M	$700M	$96M	$381M	$828M	$712M	$594M
Net Income	$201M	$1.9B	$1.6B	$105M	$832M	$1.7B	$1.8B	$1.2B
Net Margin	1.1%	7.5%	6.0%	0.5%	3.3%	5.6%	5.9%	4.4%
EPS (Diluted)	$15.78	$149.82	$122.21	$8.18	$65.53	$130.78	$138.82	$93.90
EBITDA	$708M	$2.6B	$2.6B	$421M	$1.5B	$2.7B	$2.9B	$1.9B
Shares Outstanding	13M	13M	13M	13M	13M	13M	13M	13M

1888.T JPX