¥1,884.00 ($11.92)

+13.00 (+0.69%)

Weekly Expected Move ±4.9%

¥1688 ¥1780 ¥1871 ¥1962 ¥2054

JPX · Consumer Defensive · Food Distribution · Tech Score Sell · Power 34 · ¥110.7B mcap · 38M float · 0.584% daily turnover

Revenue

$125.6B +2.7% ▲

5Y CAGR: +1.8%

Gross Profit

$14.1B +3.5% ▲

5Y CAGR: +0.4%

Operating Income

$4.2B -8.7% ▼

5Y CAGR: +4.5%

Net Income

$2.0B -49.7% ▼

5Y CAGR: -3.3%

EPS (Diluted)

$33.54 -49.8% ▼

5Y CAGR: -3.4%

EBITDA

$13.6B +0.8% ▲

5Y CAGR: +4.4%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$110.8B	$110.8B	$125.6B	$122.3B	$125.6B
YoY Growth	-3.7%	-0.0%	+13.4%	-2.6%	+2.7%
Cost of Revenue	$97.0B	$102.7B	$121.0B	$108.6B	$111.4B
Gross Profit	$13.8B	$12.5B	$12.6B	$13.7B	$14.1B
Gross Margin	12.5%	11.3%	10.1%	11.2%	11.3%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$10.3B	$7.7B	$8.6B	$8.1B	$9.9B
Operating Expenses	$11.2B	$8.3B	$9.0B	$9.0B	$9.9B
Operating Income	$2.3B	$4.2B	$3.6B	$4.6B	$4.2B
Operating Margin	2.1%	3.8%	2.9%	3.8%	3.4%
Interest Expense	$593M	$359M	$399M	$549M	$874M
Income Before Tax	$4.6B	$5.0B	-$9.1B	$5.5B	$4.4B
Tax Expense	$903M	$1.6B	$1.6B	$1.5B	$2.4B
Net Income	$3.6B	$3.3B	$2.8B	$3.9B	$2.0B
Net Margin	3.3%	3.0%	2.3%	3.2%	1.6%
EPS (Diluted)	$61.30	$56.34	$48.15	$66.78	$33.54
EBITDA	$12.4B	$10.2B	$11.5B	$13.5B	$13.6B
Shares Outstanding	59M	59M	59M	59M	59M

Line Item	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3
Revenue	$31.1B	$33.8B	$29.7B	$31.8B	$30.3B	$33.3B	$30.9B	$33.7B
Cost of Revenue	$28.1B	$29.6B	$26.2B	$28.8B	$27.0B	$28.6B	$26.8B	$29.3B
Gross Profit	$3.0B	$4.2B	$3.5B	$3.1B	$3.3B	$4.7B	$4.1B	$4.3B
Gross Margin	9.5%	12.4%	11.8%	9.7%	11.0%	14.1%	13.3%	12.9%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$1.3B	$2.4B	$2.3B	$2.4B	$2.8B	$2.5B	$2.2B	$2.3B
Operating Expenses	$2.4B	$2.4B	$2.3B	$2.4B	$2.8B	$2.5B	$2.2B	$2.3B
Operating Income	$603M	$1.8B	$1.2B	$677M	$513M	$2.2B	$1.9B	$2.1B
Operating Margin	1.9%	5.4%	4.1%	2.1%	1.7%	6.6%	6.2%	6.1%
Interest Expense	$178M	$183M	$220M	$239M	$232M	$241M	$167M	$322M
Income Before Tax	$2.6B	$1.1B	$1.8B	$964M	$536M	$2.2B	$2.2B	-$303M
Tax Expense	$311M	$975M	$283M	$336M	$796M	$1.0B	$559M	-$276M
Net Income	$2.3B	$135M	$1.5B	$619M	-$310M	$1.2B	$1.6B	-$60M
Net Margin	7.3%	0.4%	5.2%	1.9%	-1.0%	3.6%	5.3%	-0.2%
EPS (Diluted)	$38.49	$2.27	$26.06	$10.49	$-5.27	$20.49	$27.75	$-1.01
EBITDA	$3.0B	$3.7B	$4.0B	$3.4B	$3.1B	$4.3B	$4.1B	$4.3B
Shares Outstanding	59M	59M	59M	59M	59M	59M	59M	59M

2874.T JPX