¥1,421.00 ($8.99)

-7.00 (-0.49%)

Weekly Expected Move ±2.1%

¥1368 ¥1398 ¥1428 ¥1458 ¥1488

JPX · Consumer Cyclical · Packaging & Containers · Tech Score Sell · Power 36 · ¥79.4B mcap · 32M float · 0.461% daily turnover

Revenue

$103.1B +1.6% ▲

5Y CAGR: +5.6%

Gross Profit

$25.5B +1.7% ▲

5Y CAGR: +6.8%

Operating Income

$7.2B -10.1% ▼

5Y CAGR: +17.1%

Net Income

$6.0B -4.6% ▼

5Y CAGR: +20.3%

EPS (Diluted)

$107.07 -3.6% ▼

5Y CAGR: +20.6%

EBITDA

$10.2B -2.6% ▼

5Y CAGR: +13.4%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$80.2B	$89.1B	$97.7B	$101.5B	$103.1B
YoY Growth	+2.2%	+11.1%	+9.7%	+3.8%	+1.6%
Cost of Revenue	$61.2B	$67.4B	$72.9B	$75.9B	$77.7B
Gross Profit	$19.0B	$21.7B	$24.8B	$25.6B	$25.5B
Gross Margin	23.7%	24.3%	25.3%	25.2%	24.7%
R&D Expenses	$391M	$386M	$413M	$0	$0
SG&A Expenses	$14.1B	$14.9B	$16.1B	$16.5B	$18.2B
Operating Expenses	$14.9B	$15.7B	$17.0B	$17.6B	$18.2B
Operating Income	$4.1B	$6.0B	$7.7B	$8.0B	$7.2B
Operating Margin	5.2%	6.7%	7.9%	7.9%	7.0%
Interest Expense	$1M	$1M	$1M	$3M	$7M
Income Before Tax	$4.2B	$5.9B	$7.9B	$9.2B	$8.9B
Tax Expense	$1.4B	$1.9B	$2.3B	$2.8B	$2.8B
Net Income	$2.8B	$4.1B	$5.7B	$6.3B	$6.0B
Net Margin	3.5%	4.6%	5.8%	6.2%	5.8%
EPS (Diluted)	$49.51	$71.13	$98.95	$111.11	$107.07
EBITDA	$6.2B	$7.9B	$10.0B	$10.4B	$10.2B
Shares Outstanding	19M	19M	19M	19M	56M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$23.4B	$31.4B	$23.0B	$24.4B	$24.2B	$31.5B	$24.0B	$26.1B
Cost of Revenue	$17.9B	$23.5B	$17.4B	$18.6B	$18.6B	$23.6B	$18.4B	$19.9B
Gross Profit	$5.5B	$8.0B	$5.5B	$5.8B	$5.6B	$7.9B	$5.6B	$6.2B
Gross Margin	23.7%	25.4%	24.0%	23.8%	23.3%	25.0%	23.4%	23.9%
R&D Expenses	$0	$464M	$0	$0	$0	$0	$0	$0
SG&A Expenses	$4.1B	$4.7B	$4.2B	$4.2B	$4.2B	$5.0B	$4.4B	$4.5B
Operating Expenses	$4.1B	$4.9B	$4.2B	$4.2B	$4.2B	$5.0B	$4.4B	$4.5B
Operating Income	$1.4B	$3.1B	$1.3B	$1.6B	$1.4B	$2.9B	$1.3B	$1.7B
Operating Margin	6.1%	9.8%	5.6%	6.5%	5.8%	9.3%	5.3%	6.6%
Interest Expense	$1M	$1M	$0	$0	$2M	$1M	$1M	$2M
Income Before Tax	$1.5B	$3.3B	$1.4B	$2.1B	$1.5B	$3.9B	$1.3B	$1.7B
Tax Expense	$477M	$986M	$420M	$675M	$465M	$1.3B	$411M	$557M
Net Income	$985M	$2.3B	$994M	$1.4B	$1.0B	$2.6B	$864M	$1.2B
Net Margin	4.2%	7.4%	4.3%	5.9%	4.2%	8.2%	3.6%	4.5%
EPS (Diluted)	$17.35	$41.31	$17.63	$25.42	$18.05	$45.96	$15.54	$21.15
EBITDA	$2.1B	$2.9B	$2.1B	$2.8B	$2.2B	$3.7B	$2.0B	$2.4B
Shares Outstanding	19M	19M	19M	56M	56M	56M	56M	56M

3950.T JPX