¥3,520.00 ($22.32)

+60.00 (+1.73%)

Weekly Expected Move ±3.7%

¥3207 ¥3333 ¥3460 ¥3587 ¥3713

JPX · Industrials · Manufacturing - Textiles · Tech Score Neutral · Power 53 · ¥116.7B mcap · 27M float · 0.615% daily turnover

Revenue

$42.9B +18.8% ▲

5Y CAGR: +2.1%

Gross Profit

$14.9B +40.2% ▲

5Y CAGR: +3.2%

Operating Income

$6.5B +129.8% ▲

5Y CAGR: +9.7%

Net Income

$4.5B +111.5% ▲

5Y CAGR: +14.6%

EPS (Diluted)

$405.81 +119.2% ▲

5Y CAGR: +15.4%

EBITDA

$10.2B +50.9% ▲

5Y CAGR: +11.4%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$36.9B	$35.9B	$37.7B	$36.1B	$42.9B
YoY Growth	-4.6%	-2.8%	+4.9%	-4.1%	+18.8%
Cost of Revenue	$24.7B	$23.2B	$25.5B	$25.5B	$28.0B
Gross Profit	$12.2B	$12.7B	$12.1B	$10.6B	$14.9B
Gross Margin	33.0%	35.3%	32.2%	29.4%	34.7%
R&D Expenses	$1.1B	$1.1B	$1.2B	$1.5B	$1.7B
SG&A Expenses	$5.8B	$5.7B	$6.1B	$6.3B	$6.7B
Operating Expenses	$6.9B	$6.8B	$7.3B	$7.8B	$8.4B
Operating Income	$5.3B	$5.9B	$4.9B	$2.8B	$6.5B
Operating Margin	14.3%	16.4%	12.9%	7.8%	15.1%
Interest Expense	$14M	$11M	$14M	$24M	$20M
Income Before Tax	$5.8B	$5.9B	$5.0B	$3.3B	$6.6B
Tax Expense	$1.5B	$1.5B	$1.6B	$1.1B	$2.2B
Net Income	$4.3B	$4.5B	$3.4B	$2.1B	$4.5B
Net Margin	11.7%	12.4%	9.0%	5.9%	10.4%
EPS (Diluted)	$376.82	$388.85	$296.47	$185.17	$405.81
EBITDA	$8.4B	$9.3B	$8.2B	$6.7B	$10.2B
Shares Outstanding	11M	11M	11M	11M	11M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$10.7B	$11.1B	$10.7B	$11.3B	$11.3B	$11.8B	$11.6B	$13.2B
Cost of Revenue	$7.1B	$7.0B	$7.1B	$7.2B	$7.2B	$7.3B	$7.2B	$8.4B
Gross Profit	$3.6B	$4.1B	$3.6B	$4.1B	$4.1B	$4.5B	$4.4B	$4.8B
Gross Margin	33.9%	36.7%	33.6%	36.0%	36.0%	37.9%	37.5%	36.2%
R&D Expenses	$0	$1.3B	$435M	$409M	$446M	$431M	$436M	$405M
SG&A Expenses	$2.2B	$783M	$2.1B	$1.7B	$1.8B	$1.8B	$1.8B	$1.9B
Operating Expenses	$2.2B	$2.1B	$2.1B	$2.1B	$2.2B	$2.2B	$2.2B	$2.3B
Operating Income	$1.4B	$2.0B	$1.5B	$1.9B	$1.8B	$2.2B	$2.1B	$2.5B
Operating Margin	13.5%	17.9%	13.9%	17.2%	16.3%	19.1%	18.3%	18.8%
Interest Expense	$7M	$3M	$4M	$1M	$1M	$4M	$4M	$0
Income Before Tax	$1.5B	$2.3B	$1.3B	$2.0B	$1.8B	$2.2B	$1.6B	$2.5B
Tax Expense	$449M	$721M	$486M	$519M	$576M	$629M	$289M	$805M
Net Income	$1.0B	$1.5B	$833M	$1.5B	$1.2B	$1.5B	$1.4B	$1.7B
Net Margin	9.5%	13.9%	7.8%	13.2%	11.1%	12.9%	11.7%	13.2%
EPS (Diluted)	$89.75	$136.54	$82.44	$130.81	$110.88	$45.10	$40.27	$51.72
EBITDA	$2.3B	$2.9B	$2.3B	$2.8B	$2.7B	$3.1B	$3.0B	$3.5B
Shares Outstanding	11M	11M	10M	11M	11M	34M	34M	34M

3104.T JPX