¥1,438.00 ($9.11)

-4.00 (-0.28%)

Weekly Expected Move ±1.9%

¥1388 ¥1415 ¥1442 ¥1469 ¥1496

JPX · Industrials · Engineering & Construction · Tech Score Sell · Power 33 · ¥52.8B mcap · 24M float · 0.676% daily turnover

Revenue

$99.4B +12.9% ▲

5Y CAGR: +4.8%

Gross Profit

$12.0B +21.0% ▲

5Y CAGR: +1.8%

Operating Income

$5.8B +42.8% ▲

5Y CAGR: -0.4%

Net Income

$3.9B +41.9% ▲

5Y CAGR: -9.9%

EPS (Diluted)

$106.44 +41.6% ▲

5Y CAGR: -8.1%

EBITDA

$7.5B +21.6% ▲

5Y CAGR: -3.2%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$90.0B	$85.1B	$92.4B	$88.0B	$99.4B
YoY Growth	+14.5%	-5.4%	+8.6%	-4.7%	+12.9%
Cost of Revenue	$75.9B	$74.9B	$83.6B	$78.1B	$87.3B
Gross Profit	$14.1B	$10.2B	$8.8B	$9.9B	$12.0B
Gross Margin	15.7%	12.0%	9.5%	11.3%	12.1%
R&D Expenses	$382M	$423M	$437M	$427M	$440M
SG&A Expenses	$5.3B	$5.4B	$5.7B	$5.4B	$6.2B
Operating Expenses	$5.6B	$5.8B	$6.1B	$5.9B	$6.2B
Operating Income	$8.5B	$4.4B	$2.7B	$4.1B	$5.8B
Operating Margin	9.4%	5.2%	2.9%	4.6%	5.9%
Interest Expense	$108M	$38M	$76M	$76M	$86M
Income Before Tax	$7.1B	$4.3B	$1.8B	$4.0B	$5.4B
Tax Expense	$1.9B	$1.0B	$670M	$1.3B	$1.5B
Net Income	$5.2B	$3.3B	$1.1B	$2.7B	$3.9B
Net Margin	5.8%	3.9%	1.2%	3.1%	3.9%
EPS (Diluted)	$128.44	$84.79	$30.72	$75.15	$106.44
EBITDA	$10.3B	$6.4B	$4.8B	$6.2B	$7.5B
Shares Outstanding	40M	39M	37M	36M	37M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$24.1B	$29.0B	$25.6B	$20.4B	$22.6B	$26.9B	$25.4B	$19.7B
Cost of Revenue	$21.3B	$24.7B	$22.4B	$18.2B	$19.4B	$23.0B	$21.8B	$17.6B
Gross Profit	$2.8B	$4.3B	$3.3B	$2.2B	$3.2B	$3.8B	$3.6B	$2.1B
Gross Margin	11.6%	14.8%	12.8%	10.8%	14.0%	14.3%	14.3%	10.7%
R&D Expenses	$0	$0	$440M	$0	$0	$0	$0	$0
SG&A Expenses	$1.5B	$1.7B	$1.6B	$1.6B	$1.5B	$1.5B	$1.7B	$1.7B
Operating Expenses	$1.5B	$1.7B	$1.6B	$1.6B	$1.5B	$1.5B	$1.7B	$1.7B
Operating Income	$1.3B	$2.6B	$1.7B	$599M	$1.6B	$2.3B	$1.9B	$463M
Operating Margin	5.2%	9.0%	6.7%	2.9%	7.2%	8.5%	7.5%	2.3%
Interest Expense	$15M	$38M	$19M	$20M	$22M	$23M	$22M	$24M
Income Before Tax	$1.2B	$2.6B	$1.4B	$585M	$1.6B	$2.2B	$2.1B	$435M
Tax Expense	$376M	$805M	$201M	$162M	$513M	$671M	$379M	$222M
Net Income	$812M	$1.8B	$1.2B	$422M	$1.1B	$1.5B	$1.7B	$213M
Net Margin	3.4%	6.2%	4.5%	2.1%	4.8%	5.5%	6.6%	1.1%
EPS (Diluted)	$22.26	$49.06	$31.69	$11.53	$29.52	$40.51	$45.84	$5.81
EBITDA	$1.7B	$3.1B	$1.9B	$1.1B	$2.1B	$2.7B	$2.6B	$915M
Shares Outstanding	36M	37M	37M	37M	37M	37M	37M	37M

1898.T JPX