¥8,900.00 ($56.49)

-40.00 (-0.45%)

Weekly Expected Move ±1.6%

¥8654 ¥8797 ¥8940 ¥9083 ¥9226

JPX · Consumer Cyclical · Apparel - Manufacturers · Tech Score Sell · Power 42 · ¥25.8B mcap · 911814 float · 0.334% daily turnover

Analysis Technicals Weather Peers

Revenue

$14.9B -11.4% ▼

5Y CAGR: -4.2%

Gross Profit

$4.6B -18.7% ▼

5Y CAGR: -3.2%

Operating Income

$1.4B -44.6% ▼

5Y CAGR: -4.8%

Net Income

$1.1B -44.0% ▼

5Y CAGR: -6.8%

EPS (Diluted)

$391.59 -44.0% ▼

5Y CAGR: -6.8%

EBITDA

$1.8B -36.0% ▼

5Y CAGR: -2.2%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$17.9B	$17.0B	$17.7B	$16.9B	$14.9B
YoY Growth	-3.2%	-5.0%	+4.5%	-5.0%	-11.4%
Cost of Revenue	$12.3B	$11.5B	$11.8B	$11.2B	$10.4B
Gross Profit	$5.6B	$5.5B	$6.0B	$5.6B	$4.6B
Gross Margin	31.4%	32.2%	33.5%	33.4%	30.6%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$3.5B	$3.3B	$2.9B	$3.0B	$3.1B
Operating Expenses	$3.5B	$3.3B	$2.9B	$3.0B	$3.1B
Operating Income	$2.2B	$2.2B	$3.1B	$2.6B	$1.4B
Operating Margin	12.1%	13.0%	17.4%	15.5%	9.7%
Interest Expense	$0	$0	$0	$0	$0
Income Before Tax	$2.2B	$3.9B	$3.6B	$2.9B	$1.6B
Tax Expense	$695M	$1.1B	$1.1B	$912M	$498M
Net Income	$1.5B	$2.8B	$2.5B	$2.0B	$1.1B
Net Margin	8.6%	16.7%	13.8%	12.0%	7.6%
EPS (Diluted)	$536.00	$984.02	$851.95	$699.17	$391.59
EBITDA	$2.4B	$2.4B	$3.3B	$2.8B	$1.8B
Shares Outstanding	3M	3M	3M	3M	3M

Line Item	FY2023 Q2	FY2023 Q3	FY2023 Q4	FY2024 Q1	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1
Revenue	$4.2B	$3.4B	$4.8B	$3.5B	$4.1B	$3.1B	$4.3B	$3.4B
Cost of Revenue	$2.7B	$2.3B	$3.3B	$2.3B	$2.8B	$2.0B	$3.2B	$2.3B
Gross Profit	$1.5B	$1.1B	$1.5B	$1.2B	$1.2B	$1.1B	$1.1B	$1.1B
Gross Margin	35.8%	33.1%	30.6%	33.5%	30.3%	35.3%	25.1%	32.9%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$732M	$772M	$856M	$726M	$798M	$716M	$885M	$667M
Operating Expenses	$732M	$772M	$856M	$727M	$797M	$716M	$885M	$667M
Operating Income	$776M	$354M	$604M	$452M	$439M	$373M	$182M	$462M
Operating Margin	18.4%	10.4%	12.7%	12.8%	10.8%	12.1%	4.3%	13.5%
Interest Expense	$0	$0	$0	$0	$0	$0	$0	$0
Income Before Tax	$901M	$403M	$749M	$104M	$1.0B	$249M	$230M	$632M
Tax Expense	$285M	$120M	$236M	$30M	$315M	$75M	$77M	$310M
Net Income	$615M	$282M	$513M	$74M	$727M	$174M	$153M	$322M
Net Margin	14.6%	8.3%	10.7%	2.1%	17.8%	5.6%	3.6%	9.4%
EPS (Diluted)	$213.52	$97.99	$177.84	$25.67	$252.29	$60.30	$53.16	$111.75
EBITDA	$815M	$400M	$642M	$141M	$473M	$285M	$267M	$665M
Shares Outstanding	3M	3M	3M	3M	3M	3M	3M	3M

3597.T JPX