Also trades as: DACHF (OTC) · $vol 0M

¥1,432.00 ($9.07)

+27.00 (+1.92%)

Weekly Expected Move ±3.5%

¥1307 ¥1356 ¥1405 ¥1454 ¥1503

JPX · Basic Materials · Chemicals - Specialty · Tech Score Neutral · Power 46 · ¥358.8B mcap · 222M float · 0.600% daily turnover

Revenue

$579.6B -1.2% ▼

5Y CAGR: +8.1%

Gross Profit

$146.3B -11.8% ▼

5Y CAGR: +5.6%

Operating Income

$42.1B -31.0% ▼

5Y CAGR: +5.8%

Net Income

$10.2B -79.4% ▼

5Y CAGR: -12.4%

EPS (Diluted)

$38.74 -78.6% ▼

5Y CAGR: -9.9%

EBITDA

$72.7B -33.2% ▼

5Y CAGR: +3.6%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$467.9B	$538.0B	$558.1B	$586.5B	$579.6B
YoY Growth	+18.9%	+15.0%	+3.7%	+5.1%	-1.2%
Cost of Revenue	$329.3B	$392.2B	$398.8B	$420.7B	$433.3B
Gross Profit	$138.6B	$145.8B	$159.3B	$165.8B	$146.3B
Gross Margin	29.6%	27.1%	28.5%	28.3%	25.2%
R&D Expenses	$20.7B	$21.9B	$23.4B	$25.9B	$0
SG&A Expenses	$68.2B	$77.7B	$74.6B	$78.9B	$104.2B
Operating Expenses	$87.9B	$98.3B	$96.9B	$104.8B	$104.2B
Operating Income	$50.7B	$47.5B	$62.4B	$61.0B	$42.1B
Operating Margin	10.8%	8.8%	11.2%	10.4%	7.3%
Interest Expense	$1.4B	$1.4B	$1.7B	$2.0B	$3.2B
Income Before Tax	$46.3B	$55.0B	$76.0B	$65.5B	$26.2B
Tax Expense	$14.2B	$13.3B	$19.5B	$15.0B	$14.7B
Net Income	$31.3B	$40.7B	$55.8B	$49.5B	$10.2B
Net Margin	6.7%	7.6%	10.0%	8.4%	1.8%
EPS (Diluted)	$104.14	$138.87	$197.56	$181.44	$38.74
EBITDA	$75.8B	$79.1B	$111.4B	$102.4B	$72.7B
Shares Outstanding	300M	293M	283M	273M	263M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$145.6B	$144.1B	$142.9B	$154.0B	$139.3B	$137.8B	$147.7B	$154.8B
Cost of Revenue	$102.0B	$103.6B	$105.7B	$110.4B	$99.3B	$105.8B	$109.9B	$118.4B
Gross Profit	$43.5B	$40.5B	$37.1B	$43.6B	$40.0B	$32.1B	$37.8B	$36.5B
Gross Margin	29.9%	28.1%	26.0%	28.3%	28.7%	23.3%	25.6%	23.5%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$25.6B
SG&A Expenses	$26.1B	$26.3B	$25.5B	$1.0B	$26.9B	$25.0B	$25.5B	$2.0B
Operating Expenses	$26.1B	$26.3B	$25.5B	$25.9B	$26.9B	$25.0B	$25.5B	$26.8B
Operating Income	$17.5B	$14.1B	$11.6B	$17.8B	$13.0B	$7.1B	$12.3B	$9.6B
Operating Margin	12.0%	9.8%	8.1%	11.5%	9.4%	5.1%	8.3%	6.2%
Interest Expense	$398M	$401M	$549M	$635M	$766M	$781M	$796M	$853M
Income Before Tax	$21.7B	$20.1B	$15.5B	$8.2B	$13.6B	$12.6B	$24.8B	-$24.9B
Tax Expense	$5.2B	$4.0B	$3.4B	$2.4B	$3.6B	$3.4B	$7.5B	$183M
Net Income	$16.2B	$15.9B	$12.0B	$5.4B	$9.6B	$9.2B	$16.9B	-$25.5B
Net Margin	11.1%	11.0%	8.4%	3.5%	6.9%	6.7%	11.4%	-16.5%
EPS (Diluted)	$58.70	$57.48	$44.12	$20.51	$36.28	$34.61	$64.10	$-96.25
EBITDA	$4.6B	$24.0B	$22.1B	$20.0B	$24.1B	$24.1B	$36.7B	-$12.2B
Shares Outstanding	276M	276M	272M	265M	265M	265M	264M	265M

4202.T JPX