¥2,532.00 ($16.07)

+32.00 (+1.28%)

Weekly Expected Move ±2.6%

¥2370 ¥2435 ¥2500 ¥2565 ¥2630

JPX · Consumer Cyclical · Packaging & Containers · Tech Score Buy · Power 66 · ¥24.4B mcap · 4M float · 0.074% daily turnover

Revenue

$67.1B +7.3% ▲

5Y CAGR: +5.1%

Gross Profit

$13.7B +16.6% ▲

5Y CAGR: +8.9%

Operating Income

$2.9B +66.1% ▲

5Y CAGR: +31.8%

Net Income

$3.2B +6.4% ▲

5Y CAGR: +27.8%

EPS (Diluted)

$319.99 +6.7% ▲

5Y CAGR: +27.7%

EBITDA

$5.4B +36.3% ▲

5Y CAGR: +12.4%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$56.3B	$56.8B	$58.0B	$62.5B	$67.1B
YoY Growth	+7.7%	+0.9%	+2.2%	+7.8%	+7.3%
Cost of Revenue	$46.7B	$47.1B	$47.4B	$50.7B	$53.4B
Gross Profit	$9.6B	$9.7B	$10.6B	$11.9B	$13.7B
Gross Margin	17.1%	17.1%	18.2%	19.0%	20.4%
R&D Expenses	$192M	$169M	$191M	$196M	$0
SG&A Expenses	$8.1B	$8.1B	$8.4B	$9.8B	$10.8B
Operating Expenses	$8.4B	$8.4B	$8.6B	$10.1B	$10.8B
Operating Income	$1.2B	$1.4B	$1.9B	$1.7B	$2.9B
Operating Margin	2.2%	2.4%	3.3%	2.8%	4.3%
Interest Expense	$17M	$27M	$62M	$145M	$196M
Income Before Tax	$1.9B	$1.6B	$2.4B	$4.5B	$5.0B
Tax Expense	$543M	-$73M	$740M	$1.5B	$1.7B
Net Income	$1.4B	$1.6B	$1.6B	$3.0B	$3.2B
Net Margin	2.5%	2.8%	2.8%	4.8%	4.7%
EPS (Diluted)	$140.70	$162.25	$161.56	$300.02	$319.99
EBITDA	$3.9B	$3.5B	$4.3B	$4.0B	$5.4B
Shares Outstanding	10M	10M	10M	10M	10M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$15.3B	$17.5B	$15.1B	$16.5B	$16.2B	$19.3B	$17.0B	$19.4B
Cost of Revenue	$12.4B	$14.0B	$12.0B	$13.1B	$12.7B	$15.5B	$13.5B	$14.9B
Gross Profit	$2.9B	$3.5B	$3.0B	$3.4B	$3.5B	$3.8B	$3.5B	$4.5B
Gross Margin	18.7%	20.1%	20.1%	20.6%	21.5%	19.5%	20.6%	23.0%
R&D Expenses	-$99M	$196M	$0	$0	$0	$0	$0	$0
SG&A Expenses	$2.4B	$2.8B	$2.4B	$2.6B	$2.7B	$3.1B	$2.8B	$3.1B
Operating Expenses	$2.4B	$3.1B	$2.4B	$2.6B	$2.7B	$3.1B	$2.8B	$3.1B
Operating Income	$493M	$446M	$601M	$817M	$840M	$624M	$699M	$1.3B
Operating Margin	3.2%	2.5%	4.0%	4.9%	5.2%	3.2%	4.1%	6.8%
Interest Expense	$47M	$42M	$32M	$67M	$37M	$59M	$53M	$73M
Income Before Tax	$349M	$975M	$1.6B	$917M	$953M	$1.5B	$1.1B	$1.5B
Tax Expense	$338M	$277M	$517M	$206M	$430M	$595M	$306M	$424M
Net Income	$5M	$694M	$1.1B	$710M	$521M	$893M	$791M	$1.1B
Net Margin	0.0%	4.0%	7.0%	4.3%	3.2%	4.6%	4.7%	5.5%
EPS (Diluted)	$0.50	$69.66	$105.82	$71.25	$52.27	$90.68	$81.00	$109.36
EBITDA	$973M	$1.6B	$2.2B	$984M	$1.4B	$1.4B	$1.5B	$2.1B
Shares Outstanding	10M	10M	10M	10M	10M	10M	10M	10M

3947.T JPX