¥407.00 ($2.58)

-3.00 (-0.73%)

Weekly Expected Move ±2.4%

¥390 ¥400 ¥410 ¥420 ¥430

JPX · Consumer Cyclical · Auto - Dealerships · Tech Score Buy · Power 68 · ¥5.9B mcap · 4M float · 0.483% daily turnover

Analysis Technicals Weather Peers

Revenue

$38.6B +13.6% ▲

5Y CAGR: +11.5%

Gross Profit

$13.0B +2.8% ▲

5Y CAGR: +5.0%

Operating Income

$586M +104.5% ▲

5Y CAGR: -3.7%

Net Income

$327M +74.7% ▲

5Y CAGR: -11.2%

EPS (Diluted)

$23.10 +72.3% ▲

5Y CAGR: -11.5%

EBITDA

$1.2B +32.3% ▲

5Y CAGR: +2.7%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$26.6B	$33.5B	$33.1B	$34.0B	$38.6B
YoY Growth	+18.9%	+26.0%	-1.2%	+2.7%	+13.6%
Cost of Revenue	$14.6B	$20.3B	$20.9B	$21.3B	$25.6B
Gross Profit	$12.0B	$13.2B	$12.2B	$12.6B	$13.0B
Gross Margin	45.0%	39.3%	36.9%	37.2%	33.6%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$10.0B	$11.1B	$11.9B	$12.3B	$12.4B
Operating Expenses	$10.4B	$11.5B	$12.4B	$12.3B	$12.4B
Operating Income	$1.6B	$1.7B	-$166M	$286M	$586M
Operating Margin	5.9%	4.9%	-0.5%	0.8%	1.5%
Interest Expense	$3M	$8M	$11M	$21M	$29M
Income Before Tax	$1.7B	$2.3B	-$52M	$460M	$657M
Tax Expense	$510M	$711M	$59M	$272M	$330M
Net Income	$1.2B	$1.6B	-$111M	$187M	$327M
Net Margin	4.6%	4.6%	-0.3%	0.6%	0.8%
EPS (Diluted)	$87.80	$110.99	$-7.93	$13.41	$23.10
EBITDA	$2.2B	$2.7B	$484M	$1.1B	$1.2B
Shares Outstanding	14M	14M	14M	14M	14M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$8.7B	$8.8B	$8.0B	$10.7B	$9.7B	$10.2B	$9.0B	$10.6B
Cost of Revenue	$5.4B	$5.6B	$5.2B	$7.1B	$6.5B	$6.8B	$6.1B	$6.8B
Gross Profit	$3.4B	$3.2B	$2.8B	$3.6B	$3.2B	$3.4B	$2.9B	$3.8B
Gross Margin	38.5%	36.6%	35.0%	33.9%	33.0%	33.0%	32.2%	35.8%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$2.8B	$3.2B	$2.8B	$3.3B	$3.0B	$3.3B	$3.1B	$3.4B
Operating Expenses	$2.8B	$3.2B	$2.8B	$3.3B	$3.0B	$3.3B	$3.1B	$3.4B
Operating Income	$524M	$6M	-$22M	$343M	$203M	$62M	-$162M	$425M
Operating Margin	6.0%	0.1%	-0.3%	3.2%	2.1%	0.6%	-1.8%	4.0%
Interest Expense	$6M	$5M	$5M	$7M	$8M	$8M	$9M	$8M
Income Before Tax	$607M	-$28M	$39M	$388M	$260M	-$30M	-$3M	$515M
Tax Expense	$192M	$54M	$17M	$224M	$84M	$4M	$10M	$163M
Net Income	$415M	-$82M	$22M	$164M	$175M	-$34M	-$13M	$352M
Net Margin	4.8%	-0.9%	0.3%	1.5%	1.8%	-0.3%	-0.1%	3.3%
EPS (Diluted)	$29.71	$-5.85	$1.58	$11.72	$12.32	$-2.38	$-0.88	$24.65
EBITDA	$790M	$164M	$202M	$559M	$370M	$149M	$105M	$523M
Shares Outstanding	14M	14M	14M	14M	14M	14M	14M	14M

3377.T JPX