Also trades as: SVNDY (OTC) · $vol 3M · SVNDF (OTC) · $vol 0M

¥1,978.00 ($12.53)

-21.50 (-1.08%)

Weekly Expected Move ±2.1%

¥1894 ¥1936 ¥1978 ¥2020 ¥2062

JPX · Consumer Defensive · Grocery Stores · Tech Score Sell · Power 37 · ¥4.57T mcap · 2.01B float · 0.414% daily turnover

Revenue

$10.43T -12.9% ▼

5Y CAGR: +12.6%

Gross Profit

$2.76T -10.0% ▼

5Y CAGR: +6.0%

Operating Income

$423.0B +0.5% ▲

5Y CAGR: +2.9%

Net Income

$292.8B +69.2% ▲

5Y CAGR: +10.3%

EPS (Diluted)

$118.81 +78.3% ▲

5Y CAGR: +11.9%

EBITDA

$1.00T +10.9% ▲

5Y CAGR: +13.6%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$8.75T	$11.81T	$11.47T	$11.97T	$10.43T
YoY Growth	+51.7%	+35.0%	-2.9%	+4.4%	-12.9%
Cost of Revenue	$6.30T	$8.87T	$8.45T	$8.91T	$7.67T
Gross Profit	$2.45T	$2.94T	$3.02T	$3.06T	$2.76T
Gross Margin	28.0%	24.9%	26.3%	25.6%	26.5%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$2.07T	$2.44T	$2.49T	$2.64T	$2.34T
Operating Expenses	$2.07T	$2.44T	$2.49T	$2.64T	$2.34T
Operating Income	$387.7B	$506.5B	$534.2B	$421.0B	$423.0B
Operating Margin	4.4%	4.3%	4.7%	3.5%	4.1%
Interest Expense	$29.3B	$36.4B	$43.1B	$61.4B	$49.5B
Income Before Tax	$311.9B	$402.8B	$277.0B	$269.4B	$434.6B
Tax Expense	$88.6B	$110.6B	$41.8B	$86.3B	$135.5B
Net Income	$210.8B	$281.0B	$224.6B	$173.1B	$292.8B
Net Margin	2.4%	2.4%	2.0%	1.4%	2.8%
EPS (Diluted)	$79.56	$106.04	$84.87	$66.62	$118.81
EBITDA	$705.0B	$927.9B	$840.8B	$905.5B	$1.00T
Shares Outstanding	2.65B	2.65B	2.65B	2.60B	2.46B

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$2.73T	$3.30T	$3.03T	$2.90T	$2.78T	$2.42T	$2.43T	$2.38T
Cost of Revenue	$2.05T	$2.48T	$2.14T	$2.03T	$1.96T	$1.95T	$1.73T	$1.66T
Gross Profit	$689.2B	$818.7B	$897.9B	$871.4B	$817.6B	$466.3B	$707.6B	$715.0B
Gross Margin	25.2%	24.8%	29.6%	30.0%	29.4%	19.3%	29.1%	30.0%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$629.9B	$691.0B	$769.5B	$765.8B	$752.6B	$746.5B	$591.0B	$617.1B
Operating Expenses	$629.9B	$691.0B	$769.5B	$765.8B	$752.6B	$323.0B	$591.0B	$617.1B
Operating Income	$59.3B	$127.7B	$128.4B	$105.6B	$65.1B	$143.3B	$116.7B	$97.9B
Operating Margin	2.2%	3.9%	4.2%	3.6%	2.3%	5.9%	4.8%	4.1%
Interest Expense	$13.2B	$16.9B	$16.7B	$14.6B	$12.6B	$13.6B	$12.6B	$10.7B
Income Before Tax	$37.4B	$53.7B	$24.0B	$154.2B	$78.0B	$125.6B	$106.1B	$124.9B
Tax Expense	$14.8B	$18.9B	$9.7B	$42.9B	$27.0B	$49.0B	$29.0B	$30.4B
Net Income	$21.4B	$30.9B	$11.4B	$109.4B	$49.0B	$72.8B	$76.7B	$94.3B
Net Margin	0.8%	0.9%	0.4%	3.8%	1.8%	3.0%	3.1%	4.0%
EPS (Diluted)	$8.20	$11.89	$4.39	$42.14	$18.96	$29.02	$31.44	$39.53
EBITDA	$186.8B	$219.0B	$184.9B	$314.9B	$231.3B	$275.6B	$236.6B	$260.5B
Shares Outstanding	2.61B	2.59B	2.59B	2.60B	2.60B	2.51B	2.44B	2.39B

3382.T JPX