Also trades as: CEEIF (OTC) · $vol 0M

¥2,284.00 ($14.48)

+174.00 (+8.25%)

Weekly Expected Move ±6.4%

¥1993 ¥2138 ¥2284 ¥2430 ¥2575

JPX · Industrials · Conglomerates · Tech Score Neutral · Power 43 · ¥26.5B mcap · 8M float · 2.18% daily turnover

Revenue

$29.7B +7.1% ▲

5Y CAGR: +8.0%

Gross Profit

$12.8B -2.7% ▼

5Y CAGR: +15.4%

Operating Income

$2.3B +4.8% ▲

5Y CAGR: +9.3%

Net Income

$2.5B +68.6% ▲

5Y CAGR: +27.4%

EPS (Diluted)

$216.61 +68.0% ▲

5Y CAGR: +26.8%

EBITDA

$2.8B +5.3% ▲

5Y CAGR: +9.9%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$23.4B	$20.5B	$24.1B	$27.7B	$29.7B
YoY Growth	+15.8%	-12.2%	+17.2%	+15.1%	+7.1%
Cost of Revenue	$15.6B	$12.5B	$13.5B	$14.4B	$16.9B
Gross Profit	$7.8B	$8.1B	$10.6B	$13.3B	$12.8B
Gross Margin	33.2%	39.3%	44.0%	48.1%	43.1%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$5.4B	$6.6B	$9.3B	$10.9B	$10.4B
Operating Expenses	$5.5B	$6.8B	$9.5B	$11.1B	$10.4B
Operating Income	$2.3B	$1.2B	$1.1B	$2.2B	$2.3B
Operating Margin	9.9%	6.1%	4.6%	8.0%	7.9%
Interest Expense	$15M	$21M	$25M	$41M	$66M
Income Before Tax	$4.0B	$721M	$830M	$2.4B	$4.6B
Tax Expense	$1.1B	$606M	$332M	$855M	$2.0B
Net Income	$2.8B	$47M	$451M	$1.5B	$2.5B
Net Margin	11.9%	0.2%	1.9%	5.3%	8.4%
EPS (Diluted)	$243.30	$4.11	$39.57	$128.88	$216.61
EBITDA	$4.3B	$1.1B	$1.3B	$2.9B	$2.8B
Shares Outstanding	11M	11M	11M	11M	12M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$7.1B	$7.5B	$7.7B	$8.2B	$6.4B	$7.4B	$9.5B	$9.2B
Cost of Revenue	$3.6B	$3.9B	$4.4B	$4.7B	$3.5B	$4.3B	$5.2B	$5.5B
Gross Profit	$3.5B	$3.6B	$3.2B	$3.5B	$2.9B	$3.1B	$4.4B	$3.7B
Gross Margin	49.4%	48.2%	42.2%	42.9%	45.8%	41.8%	45.8%	40.1%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$2.9B	$2.6B	$2.4B	$2.9B	$2.5B	$2.7B	$2.6B	$3.1B
Operating Expenses	$2.9B	$2.8B	$2.4B	$2.9B	$2.5B	$2.7B	$2.6B	$3.1B
Operating Income	$619M	$798M	$861M	$601M	$482M	$390M	$1.7B	$571M
Operating Margin	8.8%	10.7%	11.2%	7.4%	7.5%	5.3%	18.2%	6.2%
Interest Expense	$16M	$7M	$16M	$18M	$14M	$18M	$19M	$26M
Income Before Tax	$454M	$945M	$353M	$2.9B	$1.2B	$124M	$1.6B	$630M
Tax Expense	$241M	$281M	$328M	$1.2B	$384M	$41M	$601M	$284M
Net Income	$173M	$634M	-$57M	$1.6B	$839M	$106M	$993M	$123M
Net Margin	2.4%	8.5%	-0.7%	19.7%	13.1%	1.4%	10.4%	1.3%
EPS (Diluted)	$15.01	$55.10	$-4.97	$139.83	$72.72	$9.11	$86.07	$10.64
EBITDA	$738M	$1.1B	$471M	$3.1B	$601M	$555M	$1.9B	$812M
Shares Outstanding	12M	12M	12M	12M	12M	12M	12M	12M

3696.T JPX