Also trades as: OJIPY (OTC) · $vol 0M · OJIPF (OTC) · $vol 0M

¥835.40 ($5.29)

-9.00 (-1.07%)

Weekly Expected Move ±2.3%

¥798 ¥817 ¥835 ¥854 ¥873

JPX · Basic Materials · Paper, Lumber & Forest Products · Tech Score Sell · Power 34 · ¥709.5B mcap · 630M float · 0.612% daily turnover

Revenue

$1.86T +0.7% ▲

5Y CAGR: +6.5%

Gross Profit

$312.6B -7.8% ▼

5Y CAGR: -0.9%

Operating Income

$34.6B -48.9% ▼

5Y CAGR: -16.4%

Net Income

$55.6B +20.4% ▲

5Y CAGR: +2.3%

EPS (Diluted)

$61.09 +29.1% ▲

5Y CAGR: +4.1%

EBITDA

$202.2B +8.0% ▲

5Y CAGR: +5.9%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$1.47T	$1.71T	$1.70T	$1.85T	$1.86T
YoY Growth	+8.2%	+16.1%	-0.6%	+9.0%	+0.7%
Cost of Revenue	$1.13T	$1.37T	$1.37T	$1.51T	$1.55T
Gross Profit	$344.0B	$340.0B	$324.1B	$338.9B	$312.6B
Gross Margin	23.4%	19.9%	19.1%	18.3%	16.8%
R&D Expenses	$9.2B	$9.3B	$10.4B	$13.5B	$0
SG&A Expenses	$119.2B	$141.9B	$128.8B	$257.7B	$278.0B
Operating Expenses	$223.8B	$255.2B	$251.5B	$271.2B	$278.0B
Operating Income	$120.1B	$84.8B	$72.6B	$67.7B	$34.6B
Operating Margin	8.2%	5.0%	4.3%	3.7%	1.9%
Interest Expense	$6.7B	$6.3B	$6.8B	$8.6B	$11.6B
Income Before Tax	$129.3B	$84.6B	$77.6B	$84.4B	$91.6B
Tax Expense	$36.9B	$26.5B	$25.3B	$36.4B	$34.7B
Net Income	$87.5B	$56.5B	$50.8B	$46.2B	$55.6B
Net Margin	6.0%	3.3%	3.0%	2.5%	3.0%
EPS (Diluted)	$88.35	$56.97	$51.30	$47.33	$61.09
EBITDA	$202.6B	$165.0B	$166.1B	$161.9B	$202.2B
Shares Outstanding	991M	991M	990M	976M	910M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$438.1B	$484.8B	$460.8B	$465.5B	$457.4B	$457.5B	$478.0B	$468.8B
Cost of Revenue	$355.3B	$388.7B	$374.7B	$381.2B	$383.0B	$374.0B	$393.8B	$387.5B
Gross Profit	$82.8B	$96.1B	$86.1B	$84.3B	$74.4B	$83.6B	$84.2B	$81.3B
Gross Margin	18.9%	19.8%	18.7%	18.1%	16.3%	18.3%	17.6%	17.3%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$68.3B	$73.4B	$66.3B	$73.8B	$70.7B	$70.5B	$74.3B	$62.5B
Operating Expenses	$68.3B	$73.4B	$66.3B	$73.8B	$70.7B	$70.5B	$74.3B	$73.4B
Operating Income	$14.5B	$22.7B	$19.8B	$10.6B	$3.7B	$13.0B	$9.9B	$7.9B
Operating Margin	3.3%	4.7%	4.3%	2.3%	0.8%	2.8%	2.1%	1.7%
Interest Expense	$1.8B	$2.5B	$1.6B	$2.7B	$2.4B	$2.7B	$2.8B	$3.6B
Income Before Tax	$29.1B	$13.3B	$41.5B	$417M	-$3.3B	$23.2B	$29.7B	$42.0B
Tax Expense	$11.1B	$6.3B	$14.8B	$4.2B	$1.8B	$6.7B	$8.9B	$17.3B
Net Income	$17.7B	$6.5B	$26.1B	-$4.1B	-$5.2B	$16.1B	$20.1B	$24.6B
Net Margin	4.0%	1.3%	5.7%	-0.9%	-1.1%	3.5%	4.2%	5.2%
EPS (Diluted)	$17.99	$6.61	$26.65	$-4.41	$-5.57	$17.41	$21.95	$27.29
EBITDA	$51.2B	$44.7B	$42.6B	$30.7B	$22.3B	$49.8B	$57.1B	$73.1B
Shares Outstanding	985M	985M	980M	935M	926M	923M	915M	901M

3861.T JPX