¥4,525.00 ($28.70)

-100.00 (-2.16%)

Weekly Expected Move ±2.6%

¥4385 ¥4505 ¥4625 ¥4745 ¥4865

JPX · Industrials · Waste Management · Tech Score Sell · Power 44 · ¥44.0B mcap · 5M float · 0.520% daily turnover

Revenue

$24.9B +10.0% ▲

5Y CAGR: +5.6%

Gross Profit

$9.9B +7.8% ▲

5Y CAGR: +6.0%

Operating Income

$3.3B +9.3% ▲

5Y CAGR: +5.8%

Net Income

$2.2B +3.2% ▲

5Y CAGR: +5.1%

EPS (Diluted)

$229.24 +3.2% ▲

5Y CAGR: +5.1%

EBITDA

$3.8B +11.4% ▲

5Y CAGR: +7.2%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$19.3B	$19.2B	$22.0B	$22.6B	$24.9B
YoY Growth	+1.9%	-0.4%	+14.5%	+2.6%	+10.0%
Cost of Revenue	$11.7B	$11.7B	$14.8B	$13.3B	$14.9B
Gross Profit	$7.6B	$7.5B	$7.2B	$9.3B	$9.9B
Gross Margin	39.2%	39.1%	32.9%	41.3%	39.9%
R&D Expenses	$641M	$618M	$791M	$874M	$928M
SG&A Expenses	$92M	$131M	$4.7B	$3.6B	$5.7B
Operating Expenses	$4.8B	$5.6B	$5.6B	$6.3B	$6.7B
Operating Income	$2.8B	$1.9B	$1.6B	$3.0B	$3.3B
Operating Margin	14.3%	10.1%	7.3%	13.2%	13.1%
Interest Expense	$47K	$18K	$1K	$37K	$20K
Income Before Tax	$2.9B	$2.6B	$2.9B	$3.1B	$3.2B
Tax Expense	$919M	$822M	$861M	$1.0B	$1.0B
Net Income	$1.9B	$1.7B	$2.0B	$2.1B	$2.2B
Net Margin	10.0%	9.0%	9.1%	9.4%	8.8%
EPS (Diluted)	$202.42	$181.04	$209.33	$222.22	$229.24
EBITDA	$3.1B	$2.8B	$3.2B	$3.5B	$3.8B
Shares Outstanding	10M	10M	10M	10M	10M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$3.8B	$5.4B	$8.8B	$5.4B	$4.1B	$6.4B	$10.6B	$6.2B
Cost of Revenue	$2.7B	$3.6B	$4.2B	$2.8B	$3.4B	$4.4B	$5.0B	$3.3B
Gross Profit	$1.1B	$1.8B	$4.7B	$2.6B	$704M	$2.1B	$5.6B	$2.9B
Gross Margin	28.5%	33.8%	52.6%	47.8%	17.1%	32.4%	53.1%	47.2%
R&D Expenses	-$365M	$874M	$0	$0	$0	$0	$0	$0
SG&A Expenses	$1.6B	$1.2B	$1.4B	$2.0B	$1.7B	$1.8B	$1.6B	$2.0B
Operating Expenses	$1.6B	$1.5B	$1.4B	$2.0B	$1.7B	$1.8B	$1.6B	$2.0B
Operating Income	-$540M	$290M	$3.3B	$646M	-$955M	$314M	$4.1B	$876M
Operating Margin	-14.1%	5.4%	36.9%	11.9%	-23.2%	4.9%	38.5%	14.2%
Interest Expense	$0	$10K	$8K	$6K	$4K	$2K	$1K	$452K
Income Before Tax	-$566M	$352M	$3.3B	$681M	-$1.1B	$356M	$4.1B	$960M
Tax Expense	-$151M	$97M	$1.0B	$260M	-$295M	$62M	$1.2B	$254M
Net Income	-$416M	$250M	$2.3B	$423M	-$790M	$288M	$2.9B	$710M
Net Margin	-10.9%	4.6%	25.6%	7.8%	-19.2%	4.5%	27.4%	11.5%
EPS (Diluted)	$-43.85	$26.32	$237.68	$44.42	$-82.97	$30.25	$305.67	$74.50
EBITDA	-$461M	$383M	$3.4B	$803M	-$774M	$403M	$4.2B	$1.0B
Shares Outstanding	10M	10M	10M	10M	10M	10M	10M	10M

2325.T JPX