Also trades as: ANTOF (OTC) · $vol 0M

¥2,114.50 ($13.40)

-50.50 (-2.33%)

Weekly Expected Move ±2.6%

¥2004 ¥2059 ¥2114 ¥2170 ¥2225

JPX · Consumer Cyclical · Residential Construction · Tech Score Strong Sell · Power 29 · ¥584.3B mcap · 148M float · 0.385% daily turnover

Revenue

$1.51T +3.4% ▲

5Y CAGR: +0.7%

Gross Profit

$268.6B +20.4% ▲

5Y CAGR: +1.6%

Operating Income

$95.6B +21.3% ▲

5Y CAGR: -4.7%

Net Income

$63.3B +24.9% ▲

5Y CAGR: -5.3%

EPS (Diluted)

$229.13 +26.5% ▲

5Y CAGR: -4.5%

EBITDA

$116.3B +18.9% ▲

5Y CAGR: -2.0%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$1.39T	$1.44T	$1.44T	$1.46T	$1.51T
YoY Growth	-4.8%	+3.8%	-0.0%	+1.4%	+3.4%
Cost of Revenue	$1.09T	$1.19T	$1.23T	$1.24T	$1.24T
Gross Profit	$295.9B	$251.2B	$200.5B	$223.1B	$268.6B
Gross Margin	21.3%	17.4%	13.9%	15.3%	17.8%
R&D Expenses	$545M	$571M	$665M	$830M	$0
SG&A Expenses	$130.5B	$142.3B	$140.7B	$143.5B	$173.0B
Operating Expenses	$142.6B	$148.8B	$150.4B	$144.3B	$173.0B
Operating Income	$153.3B	$102.3B	$59.1B	$78.8B	$95.6B
Operating Margin	11.1%	7.1%	4.1%	5.4%	6.3%
Interest Expense	$3.4B	$5.2B	$5.7B	$6.4B	$7.9B
Income Before Tax	$152.2B	$106.6B	$55.7B	$74.3B	$89.9B
Tax Expense	$48.3B	$30.8B	$19.5B	$25.2B	$28.3B
Net Income	$103.4B	$75.6B	$37.2B	$50.7B	$63.3B
Net Margin	7.5%	5.3%	2.6%	3.5%	4.2%
EPS (Diluted)	$358.49	$264.27	$132.57	$181.16	$229.13
EBITDA	$164.6B	$117.3B	$77.4B	$95.8B	$116.3B
Shares Outstanding	288M	286M	281M	280M	276M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$327.5B	$359.6B	$362.8B	$409.7B	$326.1B	$359.0B	$371.7B	$452.2B
Cost of Revenue	$276.6B	$300.9B	$304.0B	$345.8B	$268.2B	$294.2B	$306.2B	$371.7B
Gross Profit	$51.0B	$58.7B	$58.7B	$64.0B	$57.8B	$64.8B	$65.5B	$80.5B
Gross Margin	15.6%	16.3%	16.2%	15.6%	17.7%	18.0%	17.6%	17.8%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$36.5B	$36.4B	$37.1B	$33.5B	$43.9B	$40.1B	$39.9B	$49.2B
Operating Expenses	$36.5B	$36.4B	$37.1B	$43.4B	$43.9B	$40.1B	$39.9B	$49.2B
Operating Income	$14.5B	$22.3B	$21.7B	$20.6B	$13.9B	$24.7B	$25.6B	$31.3B
Operating Margin	4.4%	6.2%	6.0%	5.0%	4.3%	6.9%	6.9%	6.9%
Interest Expense	$973M	$3.1B	$621M	$2.9B	$3.3B	$1.5B	$1.1B	$2.1B
Income Before Tax	$14.3B	$19.9B	$21.9B	$18.2B	$11.7B	$24.4B	$25.7B	$28.2B
Tax Expense	$4.6B	$6.6B	$8.0B	$6.1B	$4.2B	$7.7B	$8.2B	$8.3B
Net Income	$10.0B	$13.6B	$14.4B	$12.7B	$8.0B	$16.9B	$18.1B	$20.3B
Net Margin	3.1%	3.8%	4.0%	3.1%	2.5%	4.7%	4.9%	4.5%
EPS (Diluted)	$35.74	$48.62	$51.30	$45.50	$29.02	$61.16	$65.36	$73.60
EBITDA	$19.4B	$27.5B	$26.0B	$25.5B	$19.3B	$30.6B	$31.5B	$34.9B
Shares Outstanding	280M	280M	280M	278M	276M	276M	276M	276M

3291.T JPX