Also trades as: HUKEF (OTC) · $vol 0M

¥1,538.00 ($9.74)

-29.00 (-1.85%)

Weekly Expected Move ±2.5%

¥1462 ¥1500 ¥1538 ¥1576 ¥1614

JPX · Industrials · Engineering & Construction · Tech Score Neutral · Power 51 · ¥42.3B mcap · 11M float · 0.695% daily turnover

Revenue

$61.0B +6.3% ▲

5Y CAGR: +6.3%

Gross Profit

$11.6B +11.6% ▲

5Y CAGR: +8.4%

Operating Income

$5.1B +17.6% ▲

5Y CAGR: +5.9%

Net Income

$3.9B +21.4% ▲

5Y CAGR: +4.0%

EPS (Diluted)

$139.72 +22.7% ▲

5Y CAGR: +4.3%

EBITDA

$6.4B +6.8% ▲

5Y CAGR: +2.9%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$45.9B	$44.8B	$53.4B	$57.4B	$61.0B
YoY Growth	+2.3%	-2.4%	+19.1%	+7.5%	+6.3%
Cost of Revenue	$39.0B	$37.8B	$44.5B	$47.0B	$49.5B
Gross Profit	$6.9B	$7.0B	$8.9B	$10.4B	$11.6B
Gross Margin	15.1%	15.7%	16.6%	18.1%	19.0%
R&D Expenses	$0	$63M	$71M	$95M	$0
SG&A Expenses	$3.8B	$4.6B	$5.4B	$6.0B	$6.5B
Operating Expenses	$3.8B	$4.7B	$5.4B	$6.0B	$6.5B
Operating Income	$3.2B	$2.4B	$3.4B	$4.4B	$5.1B
Operating Margin	6.9%	5.3%	6.4%	7.6%	8.4%
Interest Expense	$0	$0	$1M	$4M	$5M
Income Before Tax	$3.3B	$2.5B	$3.4B	$4.7B	$5.4B
Tax Expense	$1.0B	$870M	$1.2B	$1.5B	$1.6B
Net Income	$2.2B	$1.6B	$2.2B	$3.2B	$3.9B
Net Margin	4.9%	3.6%	4.1%	5.6%	6.3%
EPS (Diluted)	$80.24	$58.16	$78.92	$113.86	$139.72
EBITDA	$4.2B	$3.4B	$4.6B	$6.0B	$6.4B
Shares Outstanding	28M	28M	28M	28M	28M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$13.1B	$13.3B	$16.8B	$14.2B	$12.1B	$14.6B	$17.2B	$17.1B
Cost of Revenue	$11.0B	$11.0B	$13.8B	$11.2B	$10.1B	$12.1B	$13.7B	$13.6B
Gross Profit	$2.0B	$2.3B	$3.0B	$3.0B	$2.0B	$2.5B	$3.5B	$3.5B
Gross Margin	15.5%	17.0%	18.0%	21.4%	16.7%	17.3%	20.3%	20.6%
R&D Expenses	$0	$0	$0	$95M	$0	$0	$0	$0
SG&A Expenses	$1.5B	$1.5B	$1.5B	$1.5B	$1.6B	$1.7B	$1.6B	$1.6B
Operating Expenses	$1.6B	$1.5B	$1.5B	$1.5B	$1.6B	$1.7B	$1.6B	$1.6B
Operating Income	$481M	$775M	$1.5B	$1.6B	$386M	$876M	$1.9B	$1.9B
Operating Margin	3.7%	5.8%	8.9%	11.2%	3.2%	6.0%	11.3%	11.2%
Interest Expense	$1M	$1M	$0	$2M	$1M	$1M	$2M	$1M
Income Before Tax	$631M	$866M	$1.6B	$1.6B	$485M	$967M	$2.0B	$2.0B
Tax Expense	$241M	$279M	$534M	$431M	$172M	$340M	$640M	$421M
Net Income	$390M	$587M	$1.0B	$1.2B	$313M	$627M	$1.4B	$1.6B
Net Margin	3.0%	4.4%	6.2%	8.2%	2.6%	4.3%	8.0%	9.1%
EPS (Diluted)	$13.93	$20.97	$37.37	$41.59	$11.18	$22.52	$50.07	$56.26
EBITDA	$784M	$1.2B	$1.8B	$1.9B	$798M	$1.3B	$2.3B	$2.2B
Shares Outstanding	28M	28M	28M	28M	28M	28M	28M	28M

1930.T JPX