Also trades as: STBFY (OTC) · $vol 1M · STBFF (OTC) · $vol 0M

¥4,466.00 ($28.30)

-53.00 (-1.17%)

Weekly Expected Move ±2.3%

¥4264 ¥4365 ¥4466 ¥4567 ¥4668

JPX · Consumer Defensive · Beverages - Non-Alcoholic · Tech Score Neutral · Power 43 · ¥1.38T mcap · 124M float · 0.832% daily turnover

Revenue

$1.72T +1.1% ▲

5Y CAGR: +7.8%

Gross Profit

$642.0B -0.8% ▼

5Y CAGR: +5.8%

Operating Income

$148.7B -7.2% ▼

5Y CAGR: +9.1%

Net Income

$88.7B -5.1% ▼

5Y CAGR: +11.2%

EPS (Diluted)

$287.13 -5.1% ▼

5Y CAGR: +11.2%

EBITDA

$235.1B +4.3% ▲

5Y CAGR: +7.1%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$1.27T	$1.45T	$1.59T	$1.70T	$1.72T
YoY Growth	+7.7%	+14.3%	+9.7%	+6.6%	+1.1%
Cost of Revenue	$745.7B	$897.9B	$1.00T	$1.05T	$1.07T
Gross Profit	$523.2B	$552.5B	$590.0B	$646.9B	$642.0B
Gross Margin	41.2%	38.1%	37.1%	38.1%	37.4%
R&D Expenses	$8.5B	$9.1B	$9.8B	$11.3B	$0
SG&A Expenses	$397.7B	$420.2B	$445.4B	$478.0B	$484.7B
Operating Expenses	$404.7B	$413.2B	$448.3B	$486.6B	$493.2B
Operating Income	$118.6B	$139.7B	$141.7B	$160.2B	$148.7B
Operating Margin	9.3%	9.6%	8.9%	9.4%	8.7%
Interest Expense	$2.0B	$2.0B	$4.2B	$4.8B	$4.5B
Income Before Tax	$117.1B	$139.3B	$141.8B	$161.0B	$147.0B
Tax Expense	$34.0B	$38.2B	$37.3B	$43.4B	$36.9B
Net Income	$68.7B	$82.3B	$82.7B	$93.5B	$88.7B
Net Margin	5.4%	5.7%	5.2%	5.5%	5.2%
EPS (Diluted)	$222.25	$266.40	$267.78	$302.57	$287.13
EBITDA	$188.4B	$211.7B	$219.1B	$237.1B	$235.1B
Shares Outstanding	309M	309M	309M	309M	309M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$460.3B	$419.1B	$365.8B	$440.6B	$471.7B	$437.4B	$406.9B	$493.0B
Cost of Revenue	$279.6B	$264.7B	$227.1B	$271.9B	$293.2B	$281.2B	$258.1B	$309.1B
Gross Profit	$180.7B	$154.4B	$138.7B	$168.7B	$178.5B	$156.1B	$148.8B	$184.0B
Gross Margin	39.3%	36.8%	37.9%	38.3%	37.8%	35.7%	36.6%	37.3%
R&D Expenses	$0	$11.3B	$0	$0	$0	$0	$0	$0
SG&A Expenses	$120.2B	$126.9B	$110.3B	$123.0B	$123.9B	$127.5B	$120.4B	$136.0B
Operating Expenses	$122.2B	$133.6B	$110.3B	$123.0B	$123.8B	$134.0B	$120.4B	$137.2B
Operating Income	$58.5B	$20.8B	$28.4B	$45.7B	$54.7B	$22.2B	$28.3B	$46.7B
Operating Margin	12.7%	5.0%	7.8%	10.4%	11.6%	5.1%	7.0%	9.5%
Interest Expense	$1.3B	$1.1B	$1.4B	$1.6B	$657M	$841M	$883M	$0
Income Before Tax	$57.9B	$21.6B	$26.5B	$43.5B	$54.8B	$22.0B	$27.0B	$46.3B
Tax Expense	$15.4B	$5.7B	$6.4B	$11.9B	$14.9B	$3.6B	$6.9B	$13.0B
Net Income	$36.8B	$10.2B	$15.4B	$25.7B	$34.2B	$13.4B	$14.9B	$27.2B
Net Margin	8.0%	2.4%	4.2%	5.8%	7.3%	3.1%	3.7%	5.5%
EPS (Diluted)	$118.98	$33.12	$49.89	$83.24	$110.77	$43.23	$48.28	$87.88
EBITDA	$77.0B	$42.2B	$47.7B	$65.3B	$75.8B	$46.3B	$50.6B	$69.5B
Shares Outstanding	309M	309M	309M	309M	309M	309M	309M	309M

2587.T JPX