Also trades as: NIJPF (OTC) · $vol 0M

¥1,309.00 ($8.30)

-19.00 (-1.43%)

Weekly Expected Move ±3.3%

¥1240 ¥1284 ¥1328 ¥1372 ¥1416

JPX · Basic Materials · Paper, Lumber & Forest Products · Tech Score Neutral · Power 44 · ¥153.1B mcap · 100M float · 0.881% daily turnover

Revenue

$1.19T +0.9% ▲

5Y CAGR: +3.4%

Gross Profit

$199.0B +6.6% ▲

5Y CAGR: -0.5%

Operating Income

$25.2B +27.9% ▲

5Y CAGR: +5.6%

Net Income

$11.7B +158.7% ▲

5Y CAGR: +29.7%

EPS (Diluted)

$101.69 +158.6% ▲

5Y CAGR: +29.7%

EBITDA

$88.4B +1.0% ▲

5Y CAGR: +1.1%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$1.05T	$1.15T	$1.17T	$1.18T	$1.19T
YoY Growth	+3.7%	+10.3%	+1.3%	+1.3%	+0.9%
Cost of Revenue	$872.0B	$1.01T	$985.9B	$995.7B	$993.6B
Gross Profit	$173.1B	$144.4B	$181.4B	$186.7B	$199.0B
Gross Margin	16.6%	12.5%	15.5%	15.8%	16.7%
R&D Expenses	$5.7B	$5.8B	$5.6B	$5.3B	$0
SG&A Expenses	$86.7B	$96.7B	$87.6B	$161.8B	$173.8B
Operating Expenses	$161.0B	$171.3B	$164.1B	$167.0B	$173.8B
Operating Income	$12.1B	-$26.9B	$17.3B	$19.7B	$25.2B
Operating Margin	1.2%	-2.3%	1.5%	1.7%	2.1%
Interest Expense	$7.4B	$7.8B	$10.2B	$9.2B	$11.2B
Income Before Tax	$7.8B	-$41.4B	$31.2B	$12.7B	$24.5B
Tax Expense	$4.5B	$7.3B	$4.2B	$5.5B	$10.7B
Net Income	$2.0B	-$50.4B	$22.7B	$4.5B	$11.7B
Net Margin	0.2%	-4.4%	1.9%	0.4%	1.0%
EPS (Diluted)	$17.23	$-436.27	$197.09	$39.33	$101.69
EBITDA	$82.7B	$33.7B	$106.7B	$87.5B	$88.4B
Shares Outstanding	116M	116M	115M	115M	115M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$287.0B	$297.5B	$301.7B	$296.2B	$292.6B	$296.6B	$300.3B	$303.1B
Cost of Revenue	$240.9B	$257.0B	$248.7B	$244.8B	$243.5B	$249.6B	$250.0B	$250.4B
Gross Profit	$46.1B	$40.5B	$53.0B	$51.4B	$49.1B	$47.0B	$50.3B	$52.7B
Gross Margin	16.1%	13.6%	17.6%	17.4%	16.8%	15.8%	16.7%	17.4%
R&D Expenses	$0	$0	$0	$5.3B	$0	$0	$0	$5.8B
SG&A Expenses	$42.0B	$42.6B	$44.0B	$42.8B	$43.6B	$43.4B	$44.2B	$38.6B
Operating Expenses	$42.0B	$42.6B	$44.0B	$42.8B	$43.6B	$43.4B	$44.2B	$42.5B
Operating Income	$4.1B	-$2.1B	$9.0B	$8.6B	$5.5B	$3.5B	$6.0B	$10.2B
Operating Margin	1.4%	-0.7%	3.0%	2.9%	1.9%	1.2%	2.0%	3.4%
Interest Expense	$2.1B	$2.2B	$2.4B	$2.5B	$2.5B	$2.7B	$3.0B	$3.1B
Income Before Tax	$2.2B	-$11.7B	$16.3B	$5.9B	$5.6B	$690M	$10.1B	$8.0B
Tax Expense	$2.4B	-$822M	$3.1B	$839M	$3.0B	$1.2B	$2.7B	$3.8B
Net Income	-$1.1B	-$11.3B	$12.4B	$4.5B	$1.9B	-$1.1B	$7.0B	$4.0B
Net Margin	-0.4%	-3.8%	4.1%	1.5%	0.7%	-0.4%	2.3%	1.3%
EPS (Diluted)	$-9.44	$-97.59	$107.51	$38.83	$16.50	$-9.96	$60.57	$34.57
EBITDA	$20.5B	$7.2B	$25.5B	$26.3B	$21.4B	$19.1B	$21.9B	$26.0B
Shares Outstanding	115M	115M	115M	115M	115M	116M	116M	115M

3863.T JPX