Also trades as: KNBWY (OTC) · $vol 0M · KNBWF (OTC) · $vol 0M

¥2,809.50 ($17.80)

+4.50 (+0.16%)

Weekly Expected Move ±2.8%

¥2648 ¥2726 ¥2805 ¥2884 ¥2962

JPX · Consumer Defensive · Beverages - Alcoholic · Tech Score Sell · Power 42 · ¥2.24T mcap · 779M float · 0.433% daily turnover

Revenue

$2.43T +4.1% ▲

5Y CAGR: +5.6%

Gross Profit

$1.16T +14.0% ▲

5Y CAGR: +7.6%

Operating Income

$251.8B +19.3% ▲

5Y CAGR: +19.6%

Net Income

$147.5B +153.4% ▲

5Y CAGR: +15.5%

EPS (Diluted)

$182.13 +153.5% ▲

5Y CAGR: +16.3%

EBITDA

$353.6B +15.3% ▲

5Y CAGR: +13.3%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$1.82T	$1.99T	$2.13T	$2.34T	$2.43T
YoY Growth	-1.5%	+9.2%	+7.3%	+9.6%	+4.1%
Cost of Revenue	$998.7B	$1.08T	$1.17T	$1.27T	$1.28T
Gross Profit	$822.8B	$905.7B	$963.5B	$1.07T	$1.16T
Gross Margin	45.2%	45.5%	45.1%	45.6%	47.6%
R&D Expenses	$84.4B	$81.4B	$84.9B	$0	$0
SG&A Expenses	$549.6B	$598.4B	$634.4B	$855.0B	$906.2B
Operating Expenses	$754.8B	$714.6B	$762.0B	$940.6B	$906.2B
Operating Income	$150.6B	$184.1B	$201.2B	$125.3B	$251.8B
Operating Margin	8.3%	9.3%	9.4%	5.4%	10.3%
Interest Expense	$7.0B	$6.5B	$6.6B	$18.0B	$18.3B
Income Before Tax	$99.6B	$191.4B	$197.0B	$139.7B	$237.9B
Tax Expense	$31.2B	$47.6B	$46.6B	$53.9B	$59.7B
Net Income	$59.8B	$111.0B	$112.7B	$58.2B	$147.5B
Net Margin	3.3%	5.6%	5.3%	2.5%	6.1%
EPS (Diluted)	$71.70	$135.07	$139.16	$71.87	$182.13
EBITDA	$150.7B	$260.4B	$294.8B	$253.4B	$353.6B
Shares Outstanding	834M	822M	810M	810M	810M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$603.9B	$638.7B	$545.9B	$590.5B	$619.8B	$677.2B	$573.0B	$644.8B
Cost of Revenue	$326.9B	$351.4B	$292.3B	$311.7B	$320.3B	$351.1B	$296.1B	$329.0B
Gross Profit	$277.0B	$287.3B	$253.6B	$278.8B	$299.5B	$326.1B	$276.9B	$315.8B
Gross Margin	45.9%	45.0%	46.5%	47.2%	48.3%	48.2%	48.3%	49.0%
R&D Expenses	$100M	$200M	$0	$0	$0	$0	$0	$0
SG&A Expenses	$208.0B	$238.4B	$217.3B	$220.9B	$223.2B	$244.9B	$226.9B	$237.5B
Operating Expenses	$208.0B	$238.4B	$217.3B	$220.9B	$223.2B	$244.9B	$226.9B	$237.5B
Operating Income	$42.4B	$48.9B	$36.3B	$57.9B	$76.3B	$81.2B	$50.0B	$78.3B
Operating Margin	7.0%	7.7%	6.7%	9.8%	12.3%	12.0%	8.7%	12.1%
Interest Expense	$2.9B	$10.7B	$3.1B	$5.9B	$3.7B	$5.6B	$8.4B	$2.7B
Income Before Tax	$47.5B	-$16.3B	$29.6B	$45.5B	$83.6B	$70.5B	$50.3B	$100.5B
Tax Expense	$16.9B	$2.7B	$10.9B	$12.4B	$26.0B	$10.4B	$17.5B	$17.2B
Net Income	$22.0B	-$21.1B	$24.3B	$28.5B	$50.0B	$44.7B	$27.1B	$74.6B
Net Margin	3.7%	-3.3%	4.5%	4.8%	8.1%	6.6%	4.7%	11.6%
EPS (Diluted)	$27.22	$-25.99	$30.05	$35.18	$61.71	$55.19	$33.46	$92.87
EBITDA	$87.0B	$70.8B	$58.0B	$65.4B	$101.1B	$103.1B	$86.0B	$105.5B
Shares Outstanding	810M	810M	810M	810M	810M	810M	809M	804M

2503.T JPX