¥1,036.00 ($6.57)

-17.00 (-1.61%)

Weekly Expected Move ±4.6%

¥957 ¥1005 ¥1053 ¥1101 ¥1149

JPX · Industrials · Staffing & Employment Services · Tech Score Strong Buy · Power 65 · ¥167.4B mcap · 74M float · 0.747% daily turnover

Revenue

$46.1B +17.7% ▲

5Y CAGR: +16.4%

Gross Profit

$42.3B +18.7% ▲

5Y CAGR: +16.0%

Operating Income

$11.7B +28.3% ▲

5Y CAGR: +17.9%

Net Income

$8.4B +49.7% ▲

5Y CAGR: +35.6%

EPS (Diluted)

$52.98 +50.4% ▲

5Y CAGR: +36.5%

EBITDA

$12.2B +24.6% ▲

5Y CAGR: +23.5%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$24.9B	$30.4B	$34.5B	$39.2B	$46.1B
YoY Growth	+15.0%	+22.5%	+13.3%	+13.6%	+17.7%
Cost of Revenue	$1.8B	$2.4B	$2.7B	$2.9B	$3.8B
Gross Profit	$23.0B	$28.0B	$31.8B	$36.2B	$42.3B
Gross Margin	92.6%	92.1%	92.3%	92.6%	91.7%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$1.1B	$1.6B	$22.9B	$26.5B	$30.6B
Operating Expenses	$17.2B	$21.0B	$23.6B	$27.2B	$30.6B
Operating Income	$5.8B	$7.0B	$8.2B	$9.1B	$11.7B
Operating Margin	23.4%	23.1%	23.8%	23.2%	25.3%
Interest Expense	$16M	$22M	$22M	$20M	$17M
Income Before Tax	$5.8B	$7.0B	$8.2B	$8.3B	$11.5B
Tax Expense	$1.9B	$2.0B	$2.2B	$2.7B	$3.1B
Net Income	$3.9B	$5.0B	$6.0B	$5.6B	$8.4B
Net Margin	15.6%	16.5%	17.3%	14.3%	18.2%
EPS (Diluted)	$24.00	$31.14	$37.41	$35.22	$52.98
EBITDA	$6.3B	$7.6B	$8.9B	$10.2B	$12.2B
Shares Outstanding	162M	162M	160M	159M	159M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$10.4B	$9.7B	$11.8B	$11.5B	$12.1B	$10.7B	$13.5B	$12.3B
Cost of Revenue	$744M	$713M	$953M	$956M	$1.0B	$885M	$1.1B	$936M
Gross Profit	$9.7B	$8.9B	$10.8B	$10.5B	$11.1B	$9.8B	$12.5B	$11.3B
Gross Margin	92.8%	92.6%	91.9%	91.7%	91.4%	91.7%	92.0%	92.4%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$6.6B	$7.0B	$7.4B	$7.7B	$7.5B	$8.0B	$8.1B	$8.6B
Operating Expenses	$6.8B	$7.1B	$7.4B	$7.7B	$7.5B	$8.0B	$8.1B	$8.6B
Operating Income	$2.9B	$1.9B	$3.4B	$2.8B	$3.6B	$1.9B	$4.4B	$2.7B
Operating Margin	27.7%	19.2%	28.9%	24.7%	29.5%	17.4%	32.4%	22.1%
Interest Expense	$5M	$0	$4M	$3M	$5M	$5M	$4M	$3M
Income Before Tax	$2.9B	$1.2B	$3.4B	$2.8B	$3.5B	$1.8B	$4.4B	$2.7B
Tax Expense	$901M	$430M	$1.1B	$889M	$737M	$390M	$1.4B	$863M
Net Income	$2.0B	$753M	$2.3B	$1.9B	$2.7B	$1.4B	$3.0B	$1.9B
Net Margin	19.1%	7.8%	19.8%	16.9%	22.6%	12.9%	22.2%	15.3%
EPS (Diluted)	$12.45	$4.76	$14.77	$12.18	$17.29	$8.73	$18.96	$11.84
EBITDA	$3.1B	$2.1B	$3.5B	$2.9B	$3.8B	$1.9B	$4.5B	$2.9B
Shares Outstanding	159M	158M	158M	159M	159M	159M	158M	159M

2124.T JPX