¥1,080.00 ($6.83)

+0.00 (+0.00%)

Weekly Expected Move ±2.3%

¥1029 ¥1055 ¥1080 ¥1105 ¥1131

JPX · Consumer Defensive · Packaged Foods · Tech Score Sell · Power 41 · ¥21.0B mcap · 12M float · 0.461% daily turnover

Revenue

$43.3B +0.9% ▲

5Y CAGR: -4.7%

Gross Profit

$8.4B +1.2% ▲

5Y CAGR: -17.9%

Operating Income

$1.4B -23.0% ▼

5Y CAGR: -5.9%

Net Income

$1.5B +42.7% ▲

5Y CAGR: +9.2%

EPS (Diluted)

$76.26 +42.7% ▲

5Y CAGR: +9.2%

EBITDA

$3.4B -10.9% ▼

5Y CAGR: -5.7%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$55.1B	$41.9B	$44.3B	$42.9B	$43.3B
YoY Growth	+0.2%	-23.9%	+5.7%	-3.1%	+0.9%
Cost of Revenue	$32.2B	$35.5B	$37.6B	$34.6B	$34.9B
Gross Profit	$22.9B	$6.5B	$6.7B	$8.3B	$8.4B
Gross Margin	41.6%	15.4%	15.1%	19.3%	19.4%
R&D Expenses	$306M	$306M	$361M	$353M	$0
SG&A Expenses	$20.2B	$5.8B	$5.7B	$6.1B	$7.0B
Operating Expenses	$20.5B	$6.1B	$6.0B	$6.4B	$7.0B
Operating Income	$2.4B	$346M	$627M	$1.9B	$1.4B
Operating Margin	4.3%	0.8%	1.4%	4.3%	3.3%
Interest Expense	$36M	$22M	$21M	$34M	$65M
Income Before Tax	$3.5B	$334M	$612M	$1.4B	$1.9B
Tax Expense	$1.3B	$114M	$166M	$360M	$436M
Net Income	$2.3B	$220M	$446M	$1.0B	$1.5B
Net Margin	4.1%	0.5%	1.0%	2.4%	3.4%
EPS (Diluted)	$116.59	$11.29	$22.91	$53.44	$76.26
EBITDA	$6.4B	$2.9B	$2.9B	$3.4B	$3.4B
Shares Outstanding	19M	19M	19M	19M	19M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$10.0B	$11.6B	$9.6B	$10.9B	$10.5B	$12.3B	$12.7B	$14.2B
Cost of Revenue	$8.1B	$9.4B	$8.0B	$8.7B	$8.4B	$9.8B	$10.5B	$11.6B
Gross Profit	$1.9B	$2.2B	$1.6B	$2.2B	$2.0B	$2.5B	$2.2B	$2.6B
Gross Margin	19.0%	18.8%	16.8%	20.4%	19.5%	20.4%	17.6%	18.3%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$1.6B	$1.8B	$1.6B	$1.8B	$1.8B	$1.8B	$1.9B	$2.2B
Operating Expenses	$1.6B	$1.8B	$1.6B	$1.8B	$1.8B	$1.8B	$1.9B	$2.2B
Operating Income	$327M	$415M	$44M	$439M	$262M	$690M	$343M	$442M
Operating Margin	3.3%	3.6%	0.5%	4.0%	2.5%	5.6%	2.7%	3.1%
Interest Expense	$10M	$12M	$14M	$16M	$15M	$20M	$29M	$46M
Income Before Tax	-$413M	$580M	-$74M	$379M	$418M	$1.2B	$326M	$522M
Tax Expense	-$72M	$101M	-$24M	$129M	$107M	$224M	$147M	$88M
Net Income	-$341M	$479M	-$51M	$250M	$312M	$975M	$179M	$434M
Net Margin	-3.4%	4.1%	-0.5%	2.3%	3.0%	7.9%	1.4%	3.1%
EPS (Diluted)	$-17.51	$24.59	$-2.60	$12.84	$16.00	$50.02	$9.20	$22.54
EBITDA	$95M	$1.1B	$430M	$891M	$760M	$1.7B	$913M	$1.0B
Shares Outstanding	19M	19M	19M	19M	19M	19M	19M	19M

2266.T JPX