¥1,321.00 ($8.38)

+1.00 (+0.08%)

Weekly Expected Move ±25.1%

¥658 ¥989 ¥1320 ¥1651 ¥1982

JPX · Technology · Consumer Electronics · Tech Score Strong Sell · Power 29 · ¥26.2B mcap · 9M float · 0.402% daily turnover

Revenue

$59.5B +17.8% ▲

5Y CAGR: +7.8%

Gross Profit

$20.8B +18.6% ▲

5Y CAGR: +8.7%

Operating Income

$4.2B +48.2% ▲

5Y CAGR: +26.9%

Net Income

$1.7B +5.9% ▲

5Y CAGR: +19.9%

EPS (Diluted)

$173.40 +5.7% ▲

5Y CAGR: +20.0%

EBITDA

$7.2B +17.2% ▲

5Y CAGR: +10.0%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$30.5B	$42.4B	$41.9B	$50.5B	$59.5B
YoY Growth	-25.2%	+39.0%	-1.2%	+20.4%	+17.8%
Cost of Revenue	$23.1B	$28.9B	$27.7B	$32.9B	$38.6B
Gross Profit	$7.4B	$13.5B	$14.2B	$17.6B	$20.8B
Gross Margin	24.2%	31.8%	33.9%	34.8%	35.0%
R&D Expenses	$313M	$326M	$186M	$286M	$205M
SG&A Expenses	$11.1B	$11.8B	$12.8B	$14.5B	$17.0B
Operating Expenses	$11.5B	$12.1B	$13.0B	$14.7B	$17.0B
Operating Income	-$4.1B	$1.3B	$1.2B	$2.8B	$4.2B
Operating Margin	-13.3%	3.2%	2.9%	5.6%	7.0%
Interest Expense	$86M	$90M	$125M	$148M	$205M
Income Before Tax	-$2.9B	$1.8B	$1.2B	$2.8B	$3.3B
Tax Expense	-$559M	$648M	$541M	$1.1B	$1.5B
Net Income	-$2.4B	$1.1B	$608M	$1.6B	$1.7B
Net Margin	-7.9%	2.5%	1.4%	3.2%	2.9%
EPS (Diluted)	$-244.76	$108.66	$61.37	$163.98	$173.40
EBITDA	$152M	$4.9B	$4.2B	$6.2B	$7.2B
Shares Outstanding	10M	10M	10M	10M	10M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$15.2B	$14.5B	$18.0B	$13.9B	$17.5B	$17.3B	$19.0B	$14.8B
Cost of Revenue	$9.9B	$9.1B	$12.2B	$8.6B	$11.2B	$10.4B	$12.9B	$9.2B
Gross Profit	$5.4B	$5.5B	$5.9B	$5.3B	$6.3B	$6.9B	$6.1B	$5.6B
Gross Margin	35.3%	37.7%	32.5%	38.2%	35.9%	39.8%	32.1%	37.7%
R&D Expenses	$0	$0	$205M	$0	$0	$0	$0	$0
SG&A Expenses	$4.1B	$4.3B	$4.7B	$4.5B	$4.7B	$4.8B	$5.5B	$5.0B
Operating Expenses	$4.1B	$4.3B	$4.7B	$4.5B	$4.7B	$4.8B	$5.5B	$5.0B
Operating Income	$1.2B	$1.2B	$1.1B	$818M	$1.6B	$2.1B	$571M	$581M
Operating Margin	8.2%	8.4%	6.3%	5.9%	9.0%	12.2%	3.0%	3.9%
Interest Expense	$48M	$52M	$65M	$64M	$78M	$76M	$72M	$72M
Income Before Tax	$1.1B	$1.2B	$740M	$867M	$1.5B	$2.1B	$412M	$604M
Tax Expense	$483M	$506M	$391M	$330M	$642M	$814M	-$60M	$442M
Net Income	$608M	$632M	$311M	$505M	$820M	$1.3B	$463M	$220M
Net Margin	4.0%	4.3%	1.7%	3.6%	4.7%	7.3%	2.4%	1.5%
EPS (Diluted)	$61.22	$63.52	$31.31	$50.74	$82.80	$127.68	$46.72	$11.14
EBITDA	$1.9B	$2.0B	$2.3B	$1.8B	$2.6B	$3.1B	$1.8B	$1.4B
Shares Outstanding	10M	10M	10M	10M	10M	10M	10M	20M

2469.T JPX