¥3,644.00 ($23.09)

-60.00 (-1.62%)

Weekly Expected Move ±2.4%

¥3471 ¥3557 ¥3644 ¥3731 ¥3817

JPX · Technology · Technology Distributors · Tech Score Buy · Power 52 · ¥314.6B mcap · 72M float · 0.426% daily turnover

Revenue

$1.14T +17.5% ▲

5Y CAGR: +3.8%

Gross Profit

$79.8B +2.0% ▲

5Y CAGR: -0.4%

Operating Income

$34.9B +12.7% ▲

5Y CAGR: +1.2%

Net Income

$24.8B +477.9% ▲

5Y CAGR: +3.2%

EPS (Diluted)

$271.37 +492.3% ▲

5Y CAGR: +4.3%

EBITDA

$38.1B +121.0% ▲

5Y CAGR: +1.8%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$1.04T	$763.8B	$903.9B	$967.8B	$1.14T
YoY Growth	+10.5%	-26.8%	+18.3%	+7.1%	+17.5%
Cost of Revenue	$961.7B	$699.7B	$833.4B	$889.5B	$1.06T
Gross Profit	$81.9B	$64.1B	$70.5B	$78.2B	$79.8B
Gross Margin	7.8%	8.4%	7.8%	8.1%	7.0%
R&D Expenses	$853M	$883M	$928M	$902M	$151M
SG&A Expenses	$45.6B	$40.1B	$42.6B	$47.2B	$44.9B
Operating Expenses	$46.8B	$40.1B	$42.6B	$47.2B	$44.9B
Operating Income	$35.0B	$24.1B	$27.9B	$31.0B	$34.9B
Operating Margin	3.4%	3.1%	3.1%	3.2%	3.1%
Interest Expense	$277M	$265M	$196M	$198M	$228M
Income Before Tax	$36.3B	$24.9B	$28.2B	$13.6B	$36.0B
Tax Expense	$10.4B	$7.9B	$9.1B	$9.3B	$11.2B
Net Income	$25.7B	$17.0B	$19.1B	$4.3B	$24.8B
Net Margin	2.5%	2.2%	2.1%	0.4%	2.2%
EPS (Diluted)	$267.47	$178.13	$202.78	$45.82	$271.37
EBITDA	$40.3B	$28.7B	$31.8B	$17.2B	$38.1B
Shares Outstanding	96M	95M	94M	93M	91M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$289.5B	$291.4B	$328.0B	$290.6B	$366.2B	$344.4B	$349.6B	$313.1B
Cost of Revenue	$269.7B	$271.9B	$302.3B	$268.5B	$340.7B	$321.8B	$325.2B	$292.5B
Gross Profit	$19.8B	$19.5B	$25.7B	$22.1B	$25.5B	$22.6B	$24.5B	$20.7B
Gross Margin	6.8%	6.7%	7.8%	7.6%	7.0%	6.6%	7.0%	6.6%
R&D Expenses	$0	$0	$151M	$0	$0	$0	$0	$0
SG&A Expenses	$10.6B	$11.0B	$12.8B	$12.2B	$12.9B	$12.3B	$13.0B	$13.0B
Operating Expenses	$10.6B	$11.0B	$12.8B	$12.2B	$12.9B	$12.3B	$13.0B	$13.0B
Operating Income	$9.2B	$8.5B	$12.9B	$9.9B	$12.6B	$10.3B	$11.4B	$7.7B
Operating Margin	3.2%	2.9%	3.9%	3.4%	3.4%	3.0%	3.3%	2.5%
Interest Expense	$44M	$39M	$112M	$56M	$161M	$105M	$168M	$88M
Income Before Tax	$9.3B	$8.6B	$13.6B	$10.4B	$12.5B	$10.1B	$11.7B	$8.4B
Tax Expense	$2.9B	$2.7B	$4.2B	$3.2B	$4.0B	$3.3B	$2.2B	$2.6B
Net Income	$6.4B	$5.9B	$9.4B	$7.2B	$8.5B	$6.7B	$9.6B	$5.8B
Net Margin	2.2%	2.0%	2.9%	2.5%	2.3%	2.0%	2.7%	1.9%
EPS (Diluted)	$69.47	$65.44	$104.36	$80.19	$95.85	$76.32	$109.59	$66.81
EBITDA	$9.9B	$9.2B	$13.5B	$10.9B	$13.1B	-$134M	$12.6B	$8.3B
Shares Outstanding	92M	90M	90M	90M	89M	88M	87M	87M

3107.T JPX