Also trades as: NHFOF (OTC) · $vol 0M · NIPMY (OTC) · $vol 0M

¥1,997.00 ($12.65)

-11.00 (-0.55%)

Weekly Expected Move ±33.2%

¥670 ¥1334 ¥1997 ¥2660 ¥3324

JPX · Consumer Defensive · Packaged Foods · Tech Score Strong Sell · Power 31 · ¥562.8B mcap · 235M float · 0.738% daily turnover

Revenue

$1.46T +6.3% ▲

5Y CAGR: +5.7%

Gross Profit

$250.6B +22.4% ▲

5Y CAGR: +3.4%

Operating Income

$57.6B +60.3% ▲

5Y CAGR: +3.4%

Net Income

$35.1B +31.9% ▲

5Y CAGR: +1.5%

EPS (Diluted)

$120.38 +37.3% ▲

5Y CAGR: -17.7%

EBITDA

$103.9B +28.6% ▲

5Y CAGR: +4.9%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$1.15T	$1.26T	$1.30T	$1.37T	$1.46T
YoY Growth	+4.1%	+9.4%	+3.5%	+5.1%	+6.3%
Cost of Revenue	$974.4B	$1.08T	$1.10T	$1.17T	$1.21T
Gross Profit	$200.0B	$177.0B	$203.6B	$204.7B	$250.6B
Gross Margin	17.4%	14.1%	15.6%	14.9%	17.2%
R&D Expenses	$3.2B	$3.2B	$3.3B	$3.1B	$3.2B
SG&A Expenses	$143.7B	$150.6B	$156.7B	$165.6B	$175.0B
Operating Expenses	$157.9B	$166.1B	$172.1B	$168.8B	$193.0B
Operating Income	$42.6B	$11.0B	$31.6B	$35.9B	$57.6B
Operating Margin	3.7%	0.9%	2.4%	2.6%	4.0%
Interest Expense	$1.1B	$1.8B	$3.0B	$1.9B	$4.3B
Income Before Tax	$51.8B	$22.2B	$40.6B	$37.2B	$54.5B
Tax Expense	$13.0B	$4.8B	$11.3B	$9.4B	$17.6B
Net Income	$48.0B	$16.6B	$28.1B	$26.6B	$35.1B
Net Margin	4.2%	1.3%	2.2%	1.9%	2.4%
EPS (Diluted)	$352.11	$189.08	$273.70	$263.06	$120.38
EBITDA	$80.3B	$59.6B	$82.2B	$77.7B	$103.9B
Shares Outstanding	102M	102M	103M	101M	291M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$338.1B	$345.8B	$371.2B	$315.5B	$354.1B	$368.5B	$386.0B	$348.8B
Cost of Revenue	$279.3B	$288.8B	$310.9B	$271.2B	$288.4B	$304.2B	$319.0B	$295.2B
Gross Profit	$58.8B	$57.0B	$60.2B	$44.4B	$65.8B	$64.3B	$67.0B	$53.6B
Gross Margin	17.4%	16.5%	16.2%	14.1%	18.6%	17.4%	17.4%	15.4%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$45.0B	$44.8B	$46.8B	$29.0B	$47.5B	$47.2B	$48.4B	$49.8B
Operating Expenses	$45.0B	$44.8B	$46.8B	$47.8B	$47.5B	$47.2B	$48.4B	$49.8B
Operating Income	$13.8B	$12.2B	$13.5B	-$3.5B	$18.3B	$17.1B	$18.6B	$3.7B
Operating Margin	4.1%	3.5%	3.6%	-1.1%	5.2%	4.6%	4.8%	1.1%
Interest Expense	$642M	$1.3B	$116M	$634M	$1.2B	$855M	$850M	$1.5B
Income Before Tax	$19.8B	$9.4B	$14.4B	-$6.1B	$18.4B	$19.9B	$15.4B	$887M
Tax Expense	$5.9B	$3.2B	$3.4B	-$3.2B	$5.9B	$6.8B	$5.2B	-$155M
Net Income	$13.0B	$4.8B	$11.3B	-$2.6B	$11.4B	$11.8B	$10.4B	$1.5B
Net Margin	3.9%	1.4%	3.0%	-0.8%	3.2%	3.2%	2.7%	0.4%
EPS (Diluted)	$127.09	$47.10	$112.24	$-25.95	$38.46	$39.94	$35.98	$6.00
EBITDA	$26.3B	$23.4B	$23.8B	$5.5B	$30.7B	$32.0B	$27.4B	$13.8B
Shares Outstanding	103M	102M	101M	99M	297M	295M	289M	248M

2282.T JPX