¥2,143.00 ($13.58)

-45.00 (-2.06%)

Weekly Expected Move ±2.4%

¥2042 ¥2093 ¥2143 ¥2193 ¥2244

JPX · Basic Materials · Paper, Lumber & Forest Products · Tech Score Neutral · Power 44 · ¥26.9B mcap · 7M float · 0.532% daily turnover

Revenue

$111.0B +3.0% ▲

5Y CAGR: +3.1%

Gross Profit

$16.9B -4.4% ▼

5Y CAGR: -0.8%

Operating Income

$4.8B -21.5% ▼

5Y CAGR: +18.7%

Net Income

$1.8B -52.4% ▼

5Y CAGR: +13.9%

EPS (Diluted)

$136.64 -52.2% ▼

5Y CAGR: +14.7%

EBITDA

$8.3B -25.9% ▼

5Y CAGR: -1.6%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$81.9B	$90.1B	$105.7B	$107.8B	$111.0B
YoY Growth	-13.9%	+10.0%	+17.3%	+2.0%	+3.0%
Cost of Revenue	$68.1B	$76.2B	$91.1B	$90.2B	$94.1B
Gross Profit	$13.8B	$13.9B	$14.6B	$17.7B	$16.9B
Gross Margin	16.9%	15.4%	13.8%	16.4%	15.2%
R&D Expenses	$480M	$577M	$402M	$444M	$137M
SG&A Expenses	$13.7B	$11.0B	$11.6B	$11.1B	$11.9B
Operating Expenses	$14.2B	$11.5B	$12.0B	$11.4B	$12.1B
Operating Income	-$347M	$2.4B	$2.6B	$6.2B	$4.8B
Operating Margin	-0.4%	2.6%	2.5%	5.7%	4.4%
Interest Expense	$235M	$277M	$248M	$239M	$287M
Income Before Tax	-$1.1B	$1.7B	$3.1B	$5.0B	$1.8B
Tax Expense	-$40M	$461M	$85M	$1.3B	$1.0B
Net Income	-$1.1B	$1.3B	$3.0B	$3.7B	$1.8B
Net Margin	-1.3%	1.4%	2.9%	3.4%	1.6%
EPS (Diluted)	$-78.80	$94.98	$229.00	$285.81	$136.64
EBITDA	$5.9B	$8.3B	$9.2B	$11.2B	$8.3B
Shares Outstanding	13M	13M	13M	13M	13M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$29.2B	$27.6B	$27.9B	$26.7B	$26.3B	$28.0B	$29.3B	$28.1B
Cost of Revenue	$23.3B	$24.3B	$23.4B	$23.7B	$21.9B	$25.1B	$24.7B	$24.5B
Gross Profit	$5.9B	$3.2B	$4.4B	$3.0B	$4.4B	$3.0B	$4.6B	$3.6B
Gross Margin	20.2%	11.8%	16.0%	11.2%	16.6%	10.6%	15.8%	12.9%
R&D Expenses	$0	$0	$370M	$0	$0	$0	$0	$0
SG&A Expenses	$3.2B	$3.0B	$2.8B	$3.0B	$3.0B	$3.0B	$3.1B	$3.1B
Operating Expenses	$3.2B	$3.0B	$3.1B	$3.0B	$3.0B	$3.0B	$3.1B	$3.1B
Operating Income	$2.7B	$198M	$1.3B	-$53M	$1.4B	-$83M	$1.5B	$502M
Operating Margin	9.2%	0.7%	4.8%	-0.2%	5.3%	-0.3%	5.0%	1.8%
Interest Expense	$71M	$71M	$78M	$84M	$83M	$85M	$102M	$112M
Income Before Tax	$2.1B	$742M	-$1.7B	-$51M	$1.5B	$177M	$1.7B	$672M
Tax Expense	$592M	$225M	$14M	$16M	$446M	$50M	$320M	$166M
Net Income	$1.5B	$520M	-$804M	-$61M	$1.0B	$134M	$1.3B	$505M
Net Margin	5.2%	1.9%	-2.9%	-0.2%	4.0%	0.5%	4.5%	1.8%
EPS (Diluted)	$118.08	$40.23	$-63.29	$-4.78	$83.01	$10.58	$105.49	$40.19
EBITDA	$4.2B	$1.7B	-$356M	$1.6B	$3.1B	$1.4B	$3.0B	$2.0B
Shares Outstanding	13M	13M	13M	13M	13M	13M	13M	13M

3877.T JPX