¥3,755.00 ($23.77)

-15.00 (-0.40%)

Weekly Expected Move ±4.2%

¥3450 ¥3610 ¥3770 ¥3930 ¥4090

JPX · Basic Materials · Chemicals - Specialty · Tech Score Strong Buy · Power 67 · ¥35.2B mcap · 9M float · 0.983% daily turnover

Revenue

$48.7B +12.7% ▲

5Y CAGR: +0.9%

Gross Profit

$15.6B +27.9% ▲

5Y CAGR: +2.4%

Operating Income

$3.5B +311.5% ▲

5Y CAGR: +6.4%

Net Income

$2.2B +121.3% ▲

5Y CAGR: +4.9%

EPS (Diluted)

$237.45 +123.3% ▲

5Y CAGR: +2.3%

EBITDA

$5.5B +40.9% ▲

5Y CAGR: +2.7%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$42.2B	$47.0B	$44.0B	$43.2B	$48.7B
YoY Growth	-9.6%	+11.3%	-6.4%	-1.8%	+12.7%
Cost of Revenue	$29.1B	$32.9B	$31.4B	$31.0B	$33.1B
Gross Profit	$13.1B	$14.1B	$12.6B	$12.2B	$15.6B
Gross Margin	31.1%	30.1%	28.7%	28.2%	32.0%
R&D Expenses	$2.0B	$2.1B	$2.1B	$2.1B	$0
SG&A Expenses	$8.8B	$9.0B	$9.4B	$9.4B	$12.1B
Operating Expenses	$10.7B	$11.0B	$11.4B	$11.4B	$12.1B
Operating Income	$2.4B	$3.2B	$1.3B	$849M	$3.5B
Operating Margin	5.7%	6.8%	2.9%	2.0%	7.2%
Interest Expense	$120M	$114M	$80M	$70M	$86M
Income Before Tax	$3.3B	$2.6B	$1.2B	$1.8B	$3.5B
Tax Expense	$734M	$506M	$815M	$625M	$1.0B
Net Income	$2.4B	$1.9B	$332M	$999M	$2.2B
Net Margin	5.7%	4.1%	0.8%	2.3%	4.5%
EPS (Diluted)	$282.98	$211.07	$35.34	$106.33	$237.45
EBITDA	$5.4B	$4.8B	$3.3B	$3.9B	$5.5B
Shares Outstanding	9M	9M	9M	9M	9M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$12.1B	$12.5B	$12.9B	$11.8B	$12.5B	$13.2B	$12.4B	$12.5B
Cost of Revenue	$8.5B	$8.3B	$8.6B	$7.8B	$8.3B	$9.0B	$8.3B	$8.3B
Gross Profit	$3.6B	$4.2B	$4.3B	$4.0B	$4.2B	$4.2B	$4.1B	$4.2B
Gross Margin	30.1%	33.7%	33.2%	33.7%	33.6%	32.1%	33.2%	33.6%
R&D Expenses	$0	$0	$2.0B	$0	$0	$0	$0	$0
SG&A Expenses	$3.0B	$3.0B	$3.3B	$3.0B	$3.1B	$3.1B	$3.2B	$3.1B
Operating Expenses	$3.0B	$3.0B	$3.3B	$3.0B	$3.1B	$3.1B	$3.2B	$3.1B
Operating Income	$638M	$1.2B	$994M	$966M	$1.1B	$1.1B	$880M	$1.0B
Operating Margin	5.3%	9.9%	7.7%	8.2%	9.0%	8.5%	7.1%	8.3%
Interest Expense	$9M	$24M	$20M	$29M	$30M	$27M	$37M	$28M
Income Before Tax	$436M	$1.5B	$589M	$1.0B	$1.3B	$1.3B	$315M	$1.1B
Tax Expense	$194M	$230M	$403M	$322M	$282M	$315M	$88M	$276M
Net Income	$187M	$1.2B	$136M	$534M	$997M	$924M	$153M	$519M
Net Margin	1.5%	9.8%	1.1%	4.5%	8.0%	7.0%	1.2%	4.2%
EPS (Diluted)	$20.08	$131.85	$14.60	$57.33	$106.96	$99.08	$16.28	$55.55
EBITDA	$1.1B	$1.8B	$1.1B	$1.5B	$1.8B	$1.8B	$1.4B	$1.5B
Shares Outstanding	9M	9M	9M	9M	9M	9M	9M	9M

4064.T JPX