3482.T JPX
Loadstar Capital K.K.
1W: -5.1%
1M: -6.3%
3M: -1.9%
YTD: -23.2%
1Y: -9.3%
3Y: +57.4%
5Y: +167.0%
¥2,470.00 ($15.65)
-70.00 (-2.76%)
Weekly Expected Move ±3.1%
¥2317
¥2393
¥2470
¥2547
¥2623
Overview
Chart
Financials
Income Statement
Cash Flow
Balance Sheet
Earnings
Analysis
Technicals
Weather
Peers
ETF Exposure
Income Trends
Revenue
$44.6B
+29.7% ▲
5Y CAGR: +21.3%
Gross Profit
$14.0B
+4.6% ▲
5Y CAGR: +19.9%
Operating Income
$13.4B
+17.2% ▲
5Y CAGR: +24.5%
Net Income
$8.0B
+16.1% ▲
5Y CAGR: +24.2%
EPS (Diluted)
$470.64
+15.3% ▲
5Y CAGR: +25.4%
EBITDA
$14.4B
+16.3% ▲
5Y CAGR: +23.5%
Profit Margins
Year-over-Year Growth
View Full Income Statement
| Line Item | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| Revenue | $17.9B | $23.6B | $28.7B | $34.4B | $44.6B |
| YoY Growth | +5.5% | +31.9% | +21.5% | +19.8% | +29.7% |
| Cost of Revenue | $11.0B | $14.3B | $18.7B | $21.1B | $30.7B |
| Gross Profit | $7.0B | $9.4B | $10.1B | $13.4B | $14.0B |
| Gross Margin | 38.8% | 39.6% | 35.1% | 38.8% | 31.3% |
| R&D Expenses | $0 | $0 | $0 | $0 | $0 |
| SG&A Expenses | $1.3B | $1.8B | $1.6B | $1.9B | $0 |
| Operating Expenses | $1.3B | $1.8B | $1.8B | $1.9B | $550M |
| Operating Income | $5.6B | $7.5B | $8.2B | $11.4B | $13.4B |
| Operating Margin | 31.4% | 31.9% | 28.7% | 33.3% | 30.1% |
| Interest Expense | $316M | $351M | $504M | $716M | $1.3B |
| Income Before Tax | $5.0B | $7.1B | $7.2B | $10.1B | $11.7B |
| Tax Expense | $1.6B | $2.2B | $2.3B | $3.2B | $3.7B |
| Net Income | $3.5B | $4.8B | $4.9B | $6.9B | $8.0B |
| Net Margin | 19.3% | 20.5% | 17.0% | 20.0% | 17.9% |
| EPS (Diluted) | $208.28 | $294.58 | $296.19 | $408.16 | $470.64 |
| EBITDA | $6.1B | $8.1B | $8.9B | $12.4B | $14.4B |
| Shares Outstanding | 17M | 16M | 16M | 17M | 17M |