Also trades as: NHBAF (OTC) · $vol 0M

¥1,862.00 ($11.78)

-11.00 (-0.59%)

Weekly Expected Move ±1.6%

¥1813 ¥1843 ¥1873 ¥1903 ¥1933

JPX · Industrials · Business Equipment & Supplies · Tech Score Sell · Power 38 · ¥37.8B mcap · 9M float · 0.250% daily turnover

Revenue

$50.5B +2.0% ▲

5Y CAGR: +4.1%

Gross Profit

$15.0B +0.8% ▲

5Y CAGR: +2.7%

Operating Income

$2.3B -12.2% ▼

5Y CAGR: +2.6%

Net Income

$1.7B -15.7% ▼

5Y CAGR: +4.1%

EPS (Diluted)

$81.15 -15.7% ▼

5Y CAGR: +4.5%

EBITDA

$5.1B -10.8% ▼

5Y CAGR: +3.6%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$43.1B	$45.6B	$46.9B	$49.5B	$50.5B
YoY Growth	+4.3%	+5.6%	+2.9%	+5.5%	+2.0%
Cost of Revenue	$29.6B	$32.6B	$33.0B	$34.6B	$35.4B
Gross Profit	$13.5B	$13.0B	$13.9B	$14.9B	$15.0B
Gross Margin	31.3%	28.5%	29.6%	30.1%	29.8%
R&D Expenses	$1.1B	$1.1B	$1.2B	$1.3B	$0
SG&A Expenses	$11.0B	$11.4B	$11.8B	$11.0B	$12.8B
Operating Expenses	$11.0B	$11.4B	$11.8B	$12.3B	$12.8B
Operating Income	$2.5B	$1.6B	$2.1B	$2.6B	$2.3B
Operating Margin	5.7%	3.5%	4.4%	5.2%	4.5%
Interest Expense	$37M	$37M	$37M	$39M	$44M
Income Before Tax	$2.6B	$3.4B	$2.3B	$2.6B	$2.1B
Tax Expense	$751M	$1.1B	$445M	$668M	$472M
Net Income	$1.8B	$2.4B	$1.8B	$2.0B	$1.7B
Net Margin	4.2%	5.2%	3.9%	4.0%	3.3%
EPS (Diluted)	$87.30	$114.64	$88.96	$96.21	$81.15
EBITDA	$5.1B	$6.2B	$5.1B	$5.7B	$5.1B
Shares Outstanding	21M	21M	21M	20M	20M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$11.5B	$12.2B	$13.6B	$12.1B	$11.9B	$12.2B	$13.6B	$12.7B
Cost of Revenue	$8.0B	$8.5B	$9.3B	$8.7B	$8.3B	$8.7B	$9.5B	$9.0B
Gross Profit	$3.5B	$3.7B	$4.3B	$3.4B	$3.7B	$3.6B	$4.1B	$3.7B
Gross Margin	30.4%	30.6%	31.4%	28.0%	30.6%	29.1%	30.1%	29.3%
R&D Expenses	$0	$0	$0	$1.3B	$0	$0	$0	$0
SG&A Expenses	$3.0B	$3.1B	$3.1B	$3.1B	$3.0B	$3.2B	$3.4B	$3.2B
Operating Expenses	$3.0B	$3.1B	$3.1B	$3.1B	$3.0B	$3.2B	$3.4B	$3.2B
Operating Income	$514M	$660M	$1.2B	$235M	$652M	$374M	$735M	$510M
Operating Margin	4.5%	5.4%	8.6%	1.9%	5.5%	3.1%	5.4%	4.0%
Interest Expense	$9M	$10M	$10M	$10M	$11M	$11M	$11M	$11M
Income Before Tax	$533M	$640M	$1.2B	$255M	$676M	$343M	$802M	$304M
Tax Expense	$199M	$164M	$338M	-$33M	$283M	$80M	$191M	-$82M
Net Income	$333M	$476M	$862M	$288M	$393M	$263M	$610M	$386M
Net Margin	2.9%	3.9%	6.3%	2.4%	3.3%	2.2%	4.5%	3.0%
EPS (Diluted)	$16.36	$23.37	$42.33	$14.14	$19.30	$12.90	$29.96	$18.97
EBITDA	$1.3B	$1.4B	$2.0B	$1.0B	$1.4B	$1.1B	$1.5B	$1.2B
Shares Outstanding	20M	20M	20M	20M	20M	20M	20M	20M

4218.T JPX