Also trades as: DWAHY (OTC) · $vol 3M · DWAHF (OTC) · $vol 0M

¥2,144.50 ($13.59)

-31.00 (-1.42%)

Weekly Expected Move ±25.0%

¥1071 ¥1608 ¥2144 ¥2681 ¥3218

JPX · Real Estate · Real Estate - Development · Tech Score Strong Sell · Power 26 · ¥2.66T mcap · 984M float · 0.441% daily turnover

Revenue

$5.58T +2.6% ▲

5Y CAGR: +6.2%

Gross Profit

$1.22T +11.0% ▲

5Y CAGR: +8.1%

Operating Income

$614.3B +12.5% ▲

5Y CAGR: +11.5%

Net Income

$350.6B +7.8% ▲

5Y CAGR: +12.4%

EPS (Diluted)

$283.24 +10.2% ▲

5Y CAGR: -1.0%

EBITDA

$727.1B +7.2% ▲

5Y CAGR: +12.7%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$4.44T	$4.91T	$5.20T	$5.43T	$5.58T
YoY Growth	+7.6%	+10.6%	+6.0%	+4.5%	+2.6%
Cost of Revenue	$3.57T	$3.95T	$4.21T	$4.33T	$4.35T
Gross Profit	$864.7B	$955.2B	$992.4B	$1.10T	$1.22T
Gross Margin	19.5%	19.5%	19.1%	20.3%	21.9%
R&D Expenses	$9.5B	$10.4B	$10.9B	$10.8B	$0
SG&A Expenses	$91.7B	$99.9B	$103.8B	$489.8B	$555.9B
Operating Expenses	$481.4B	$489.8B	$552.2B	$554.8B	$608.0B
Operating Income	$383.3B	$465.4B	$440.2B	$546.3B	$614.3B
Operating Margin	8.6%	9.5%	8.5%	10.1%	11.0%
Interest Expense	$13.0B	$18.8B	$31.5B	$41.6B	$44.3B
Income Before Tax	$353.3B	$440.5B	$455.8B	$488.8B	$542.4B
Tax Expense	$124.3B	$124.8B	$155.6B	$158.9B	$182.9B
Net Income	$225.3B	$308.4B	$298.8B	$325.1B	$350.6B
Net Margin	5.1%	6.3%	5.7%	6.0%	6.3%
EPS (Diluted)	$343.82	$469.12	$457.16	$514.00	$283.24
EBITDA	$466.7B	$578.0B	$604.6B	$678.1B	$727.1B
Shares Outstanding	655M	657M	654M	632M	1.24B

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$1.29T	$1.37T	$1.30T	$1.48T	$1.29T	$1.34T	$1.40T	$1.55T
Cost of Revenue	$1.02T	$1.10T	$1.02T	$1.19T	$1.02T	$1.07T	$1.09T	$1.17T
Gross Profit	$265.3B	$262.5B	$274.7B	$298.5B	$274.1B	$265.2B	$306.9B	$376.0B
Gross Margin	20.6%	19.2%	21.2%	20.1%	21.2%	19.8%	21.9%	24.3%
R&D Expenses	$0	$0	$0	$10.8B	$0	$0	$0	$0
SG&A Expenses	$143.5B	$149.7B	$152.1B	$44.5B	$156.0B	$161.9B	$164.7B	$68.6B
Operating Expenses	$143.5B	$149.7B	$152.1B	$109.5B	$156.0B	$161.9B	$164.7B	$68.6B
Operating Income	$121.8B	$112.8B	$122.6B	$189.1B	$118.1B	$103.3B	$142.2B	$307.5B
Operating Margin	9.5%	8.3%	9.4%	12.7%	9.1%	7.7%	10.2%	19.9%
Interest Expense	$10.1B	$10.8B	$10.7B	$10.0B	$10.0B	$10.6B	$11.1B	$12.6B
Income Before Tax	$129.8B	$99.4B	$119.8B	$139.8B	$112.7B	$94.8B	$125.4B	$209.5B
Tax Expense	$38.3B	$33.7B	$38.0B	$48.9B	$36.6B	$32.3B	$36.2B	$77.8B
Net Income	$91.4B	$64.9B	$80.5B	$88.2B	$76.2B	$61.5B	$87.6B	$125.2B
Net Margin	7.1%	4.8%	6.2%	5.9%	5.9%	4.6%	6.3%	8.1%
EPS (Diluted)	$142.84	$101.83	$127.79	$141.80	$61.62	$49.69	$70.81	$101.12
EBITDA	$151.1B	$144.5B	$151.9B	$222.0B	$151.1B	$139.9B	$172.3B	$250.2B
Shares Outstanding	640M	638M	626M	622M	1.24B	1.24B	1.24B	1.24B

1925.T JPX