Also trades as: NPKYF (OTC) · $vol 0M · NPKYY (OTC) · $vol 0M

¥2,101.50 ($13.32)

+18.00 (+0.86%)

Weekly Expected Move ±3.7%

¥1930 ¥2007 ¥2084 ¥2160 ¥2237

JPX · Basic Materials · Chemicals · Tech Score Buy · Power 58 · ¥309.0B mcap · 120M float · 0.494% daily turnover

Revenue

$241.9B +8.7% ▲

5Y CAGR: +6.9%

Gross Profit

$72.9B +3.2% ▲

5Y CAGR: +5.3%

Operating Income

$22.5B +10.1% ▲

5Y CAGR: +8.1%

Net Income

$24.6B +40.7% ▲

5Y CAGR: +14.4%

EPS (Diluted)

$161.18 +50.4% ▲

5Y CAGR: +17.0%

EBITDA

$49.8B +37.2% ▲

5Y CAGR: +9.9%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$184.8B	$198.4B	$201.8B	$222.6B	$241.9B
YoY Growth	+6.6%	+7.3%	+1.7%	+10.3%	+8.7%
Cost of Revenue	$120.8B	$131.6B	$140.5B	$151.9B	$169.0B
Gross Profit	$64.0B	$66.8B	$61.3B	$70.6B	$72.9B
Gross Margin	34.6%	33.6%	30.4%	31.7%	30.1%
R&D Expenses	$13.0B	$13.3B	$19.8B	$15.1B	$0
SG&A Expenses	$42.9B	$45.2B	$33.2B	$35.2B	$50.4B
Operating Expenses	$42.9B	$45.2B	$54.0B	$50.2B	$50.4B
Operating Income	$21.1B	$21.5B	$7.3B	$20.4B	$22.5B
Operating Margin	11.4%	10.8%	3.6%	9.2%	9.3%
Interest Expense	$82M	$103M	$127M	$224M	$472M
Income Before Tax	$23.7B	$21.0B	$7.2B	$22.0B	$33.6B
Tax Expense	$6.5B	$5.9B	$3.0B	$4.4B	$8.9B
Net Income	$17.2B	$15.0B	$4.1B	$17.5B	$24.6B
Net Margin	9.3%	7.6%	2.0%	7.9%	10.2%
EPS (Diluted)	$101.65	$89.33	$24.80	$107.16	$161.18
EBITDA	$37.9B	$35.3B	$21.7B	$34.5B	$49.8B
Shares Outstanding	169M	168M	166M	163M	153M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$53.6B	$55.5B	$58.8B	$54.6B	$54.8B	$58.8B	$61.0B	$67.3B
Cost of Revenue	$36.4B	$37.8B	$39.5B	$37.3B	$38.2B	$41.5B	$42.6B	$46.6B
Gross Profit	$17.2B	$17.6B	$19.3B	$17.3B	$16.6B	$17.3B	$18.4B	$20.6B
Gross Margin	32.1%	31.8%	32.9%	31.7%	30.3%	29.4%	30.2%	30.7%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$11.6B	$12.0B	$12.4B	$15.0B	$12.2B	$11.0B	$12.7B	$14.5B
Operating Expenses	$11.6B	$12.0B	$12.4B	$15.0B	$12.2B	$11.0B	$12.7B	$14.5B
Operating Income	$5.6B	$5.6B	$7.0B	$2.3B	$4.4B	$6.2B	$5.7B	$6.1B
Operating Margin	10.4%	10.1%	11.8%	4.2%	8.0%	10.6%	9.3%	9.1%
Interest Expense	$90M	$0	$119M	$27M	$142M	$60M	$225M	$45M
Income Before Tax	$5.7B	$3.0B	$10.3B	$3.1B	$6.0B	$10.6B	$7.8B	$9.2B
Tax Expense	$2.1B	$551M	$2.9B	-$1.1B	$1.7B	$3.1B	$2.2B	$1.8B
Net Income	$3.6B	$2.4B	$7.3B	$4.2B	$4.3B	$7.4B	$5.6B	$7.3B
Net Margin	6.6%	4.3%	12.5%	7.7%	7.8%	12.6%	9.2%	10.9%
EPS (Diluted)	$21.52	$14.66	$45.25	$26.15	$27.29	$47.78	$37.31	$48.80
EBITDA	$9.1B	$9.0B	$10.5B	$6.9B	$9.8B	$14.6B	$12.1B	$13.4B
Shares Outstanding	166M	164M	162M	160M	157M	155M	151M	150M

4272.T JPX