¥1,036.00 ($6.57)

-1.00 (-0.10%)

Weekly Expected Move ±2.2%

¥991 ¥1014 ¥1037 ¥1060 ¥1083

JPX · Consumer Defensive · Food Confectioners · Tech Score Sell · Power 31 · ¥43.7B mcap · 18M float · 0.454% daily turnover

Revenue

$34.8B +9.4% ▲

5Y CAGR: +8.3%

Gross Profit

$14.7B +13.1% ▲

5Y CAGR: +6.2%

Operating Income

$4.7B +9.5% ▲

5Y CAGR: +41.2%

Net Income

$3.4B +3.6% ▲

5Y CAGR: +40.8%

EPS (Diluted)

$80.18 +3.4% ▲

5Y CAGR: +40.9%

EBITDA

$6.3B +9.0% ▲

5Y CAGR: +24.6%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$21.6B	$25.1B	$29.0B	$31.8B	$34.8B
YoY Growth	-7.4%	+16.3%	+15.5%	+9.5%	+9.4%
Cost of Revenue	$13.2B	$15.4B	$17.3B	$18.6B	$20.1B
Gross Profit	$8.4B	$9.7B	$11.7B	$13.2B	$14.7B
Gross Margin	38.7%	38.5%	40.5%	41.5%	42.3%
R&D Expenses	$711M	$756M	$772M	$786M	$0
SG&A Expenses	$6.2B	$6.8B	$8.3B	$8.9B	$10.0B
Operating Expenses	$7.1B	$7.7B	$8.3B	$8.9B	$10.0B
Operating Income	$1.3B	$1.9B	$3.4B	$4.3B	$4.7B
Operating Margin	5.8%	7.7%	11.7%	13.5%	13.5%
Interest Expense	$3M	$1M	$2M	$894K	$3M
Income Before Tax	$1.2B	$1.9B	$3.4B	$4.4B	$4.7B
Tax Expense	$369M	$585M	$922M	$1.1B	$1.3B
Net Income	$879M	$1.3B	$2.5B	$3.3B	$3.4B
Net Margin	4.1%	5.4%	8.5%	10.3%	9.7%
EPS (Diluted)	$20.78	$32.03	$59.03	$77.52	$80.18
EBITDA	$2.4B	$3.1B	$4.6B	$5.9B	$6.3B
Shares Outstanding	14M	14M	14M	14M	42M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$7.1B	$9.1B	$8.2B	$8.5B	$7.7B	$10.4B	$8.7B	$8.7B
Cost of Revenue	$4.3B	$5.3B	$4.7B	$4.9B	$4.6B	$6.0B	$4.9B	$5.2B
Gross Profit	$2.8B	$3.8B	$3.5B	$3.6B	$3.1B	$4.4B	$3.8B	$3.5B
Gross Margin	40.0%	41.7%	43.0%	42.5%	40.6%	42.7%	43.5%	40.0%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$2.0B	$2.7B	$2.1B	$2.4B	$2.4B	$3.1B	$2.4B	$2.7B
Operating Expenses	$2.0B	$2.7B	$2.1B	$2.4B	$2.4B	$3.1B	$2.4B	$2.7B
Operating Income	$804M	$1.1B	$1.4B	$1.3B	$678M	$1.3B	$1.4B	$747M
Operating Margin	11.3%	12.5%	17.0%	14.9%	8.8%	13.0%	16.1%	8.5%
Interest Expense	$52K	$52K	$71K	$73K	$739K	$2M	$3M	$3M
Income Before Tax	$802M	$1.1B	$1.4B	$1.3B	$697M	$1.4B	$1.4B	$815M
Tax Expense	$235M	$197M	$409M	$372M	$205M	$344M	$406M	$253M
Net Income	$567M	$925M	$993M	$882M	$492M	$1.0B	$994M	$561M
Net Margin	8.0%	10.2%	12.1%	10.3%	6.4%	9.7%	11.4%	6.4%
EPS (Diluted)	$13.46	$21.96	$23.57	$20.92	$11.68	$24.01	$23.57	$13.31
EBITDA	$802M	$1.5B	$1.8B	$1.6B	$1.1B	$1.8B	$1.8B	$1.1B
Shares Outstanding	14M	14M	14M	14M	42M	42M	42M	42M

2216.T JPX