¥3,390.00 ($21.44)

-10.00 (-0.29%)

Weekly Expected Move ±2.0%

¥3265 ¥3332 ¥3400 ¥3468 ¥3535

JPX · Consumer Defensive · Food Distribution · Tech Score Neutral · Power 48 · ¥34.0B mcap · 8M float · 0.436% daily turnover

Revenue

$182.8B +7.0% ▲

5Y CAGR: +10.5%

Gross Profit

$12.3B +22.0% ▲

5Y CAGR: +13.1%

Operating Income

$5.9B +33.5% ▲

5Y CAGR: +15.0%

Net Income

$4.3B +37.2% ▲

5Y CAGR: +15.9%

EPS (Diluted)

$431.92 +37.3% ▲

5Y CAGR: +16.0%

EBITDA

$6.4B +32.0% ▲

5Y CAGR: +14.7%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$110.9B	$147.4B	$158.3B	$170.9B	$182.8B
YoY Growth	+0.0%	+33.0%	+7.4%	+7.9%	+7.0%
Cost of Revenue	$104.2B	$140.0B	$150.4B	$160.8B	$170.5B
Gross Profit	$6.6B	$7.5B	$7.9B	$10.1B	$12.3B
Gross Margin	6.0%	5.1%	5.0%	5.9%	6.7%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$3.9B	$4.5B	$4.7B	$5.6B	$6.3B
Operating Expenses	$3.9B	$4.5B	$4.7B	$5.6B	$6.3B
Operating Income	$2.8B	$3.0B	$3.2B	$4.5B	$5.9B
Operating Margin	2.5%	2.0%	2.0%	2.6%	3.3%
Interest Expense	$134M	$182M	$234M	$305M	$492M
Income Before Tax	$2.7B	$3.1B	$2.8B	$4.3B	$5.8B
Tax Expense	$723M	$848M	$799M	$1.2B	$1.5B
Net Income	$2.0B	$2.3B	$2.0B	$3.1B	$4.3B
Net Margin	1.8%	1.6%	1.3%	1.8%	2.4%
EPS (Diluted)	$195.90	$228.80	$204.44	$315.14	$431.92
EBITDA	$3.1B	$3.6B	$3.4B	$5.1B	$6.4B
Shares Outstanding	10M	10M	10M	10M	10M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$43.6B	$42.7B	$46.0B	$49.3B	$42.1B	$45.4B	$48.6B	$49.3B
Cost of Revenue	$41.2B	$40.2B	$42.9B	$45.9B	$39.3B	$42.4B	$45.6B	$46.0B
Gross Profit	$2.4B	$2.6B	$3.1B	$3.4B	$2.8B	$3.0B	$2.9B	$3.3B
Gross Margin	5.6%	6.0%	6.7%	6.9%	6.6%	6.6%	6.0%	6.6%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$1.4B	$1.6B	$1.4B	$1.5B	$1.6B	$1.9B	$1.6B	$1.8B
Operating Expenses	$1.4B	$1.6B	$1.4B	$1.5B	$1.6B	$1.9B	$1.6B	$1.8B
Operating Income	$1.0B	$992M	$1.7B	$1.9B	$1.2B	$1.1B	$1.3B	$1.5B
Operating Margin	2.4%	2.3%	3.6%	3.9%	2.9%	2.5%	2.7%	3.0%
Interest Expense	$80M	$87M	$95M	$135M	$135M	$127M	$138M	$197M
Income Before Tax	$1.2B	$841M	$1.6B	$2.2B	$1.1B	$889M	$1.1B	$1.3B
Tax Expense	$329M	$239M	$396M	$639M	$313M	$131M	$368M	$358M
Net Income	$890M	$602M	$1.2B	$1.6B	$762M	$758M	$770M	$978M
Net Margin	2.0%	1.4%	2.6%	3.2%	1.8%	1.7%	1.6%	2.0%
EPS (Diluted)	$89.15	$60.26	$120.42	$159.54	$76.24	$75.72	$76.98	$97.80
EBITDA	$1.4B	$1.0B	$1.8B	$2.5B	$1.3B	$1.2B	$1.4B	$1.6B
Shares Outstanding	10M	10M	10M	10M	10M	10M	10M	10M

3139.T JPX