Also trades as: SKSUY (OTC) · $vol 0M

¥2,499.00 ($15.83)

-36.00 (-1.42%)

Weekly Expected Move ±2.5%

¥2374 ¥2437 ¥2499 ¥2561 ¥2624

JPX · Industrials · Industrial - Specialties · Tech Score Neutral · Power 44 · ¥1.01T mcap · 350M float · 0.813% daily turnover

Revenue

$1.31T +0.9% ▲

5Y CAGR: +4.4%

Gross Profit

$424.2B +5.0% ▲

5Y CAGR: +5.1%

Operating Income

$106.5B -1.4% ▼

5Y CAGR: +9.6%

Net Income

$75.2B -8.2% ▼

5Y CAGR: +12.6%

EPS (Diluted)

$182.70 -6.8% ▼

5Y CAGR: +14.7%

EBITDA

$164.6B -5.8% ▼

5Y CAGR: +7.7%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$1.16T	$1.24T	$1.26T	$1.30T	$1.31T
YoY Growth	+9.6%	+7.3%	+1.1%	+3.3%	+0.9%
Cost of Revenue	$802.0B	$865.3B	$864.3B	$893.6B	$885.1B
Gross Profit	$356.0B	$377.2B	$392.2B	$404.1B	$424.2B
Gross Margin	30.7%	30.4%	31.2%	31.1%	32.4%
R&D Expenses	$37.0B	$40.5B	$41.7B	$44.2B	$0
SG&A Expenses	$215.9B	$230.2B	$297.8B	$251.9B	$317.7B
Operating Expenses	$267.1B	$285.6B	$297.8B	$296.2B	$317.7B
Operating Income	$88.9B	$91.7B	$94.4B	$108.0B	$106.5B
Operating Margin	7.7%	7.4%	7.5%	8.3%	8.1%
Interest Expense	$774M	$871M	$1.1B	$1.0B	$1.4B
Income Before Tax	$69.9B	$99.5B	$111.5B	$120.0B	$105.0B
Tax Expense	$31.1B	$28.7B	$32.4B	$35.9B	$27.7B
Net Income	$37.1B	$69.3B	$77.9B	$81.9B	$75.2B
Net Margin	3.2%	5.6%	6.2%	6.3%	5.7%
EPS (Diluted)	$83.17	$159.19	$183.48	$195.93	$182.70
EBITDA	$119.3B	$150.8B	$165.3B	$161.7B	$164.6B
Shares Outstanding	446M	435M	425M	418M	411M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$298.8B	$330.2B	$326.3B	$342.4B	$305.1B	$324.6B	$330.1B	$349.4B
Cost of Revenue	$202.7B	$223.5B	$218.7B	$232.2B	$206.3B	$220.5B	$221.9B	$236.4B
Gross Profit	$96.1B	$106.7B	$107.6B	$110.2B	$98.8B	$104.1B	$108.2B	$113.0B
Gross Margin	32.2%	32.3%	33.0%	32.2%	32.4%	32.1%	32.8%	32.3%
R&D Expenses	$0	$0	$0	$44.2B	$0	$0	$0	$45.6B
SG&A Expenses	$75.9B	$78.2B	$79.0B	$18.9B	$77.6B	$79.9B	$80.8B	$14.0B
Operating Expenses	$75.9B	$78.2B	$79.0B	$79.6B	$77.6B	$79.9B	$80.8B	$79.4B
Operating Income	$20.2B	$28.5B	$28.6B	$30.6B	$21.2B	$24.2B	$27.5B	$33.6B
Operating Margin	6.8%	8.6%	8.8%	8.9%	7.0%	7.5%	8.3%	9.6%
Interest Expense	$242M	$289M	$218M	$289M	$297M	$301M	$391M	$452M
Income Before Tax	$34.2B	$27.3B	$37.2B	$21.2B	$19.9B	$26.0B	$20.1B	$39.0B
Tax Expense	$10.1B	$7.5B	$11.1B	$7.2B	$6.3B	$6.9B	$3.4B	$11.2B
Net Income	$23.7B	$19.2B	$25.6B	$13.4B	$13.2B	$18.6B	$16.1B	$27.3B
Net Margin	7.9%	5.8%	7.8%	3.9%	4.3%	5.7%	4.9%	7.8%
EPS (Diluted)	$56.47	$46.05	$61.24	$32.16	$31.60	$44.89	$39.15	$67.09
EBITDA	$33.3B	$41.1B	$42.2B	$35.4B	$34.3B	$40.6B	$35.0B	$54.7B
Shares Outstanding	420M	417M	418M	418M	416M	414M	411M	408M

4204.T JPX