¥3,335.00 ($21.12)

-15.00 (-0.45%)

Weekly Expected Move ±4.7%

¥3033 ¥3191 ¥3350 ¥3509 ¥3667

JPX · Technology · Software - Application · Tech Score Buy · Power 53 · ¥116.2B mcap · 14M float · 1.47% daily turnover

Revenue

$28.7B +11.5% ▲

5Y CAGR: +9.0%

Gross Profit

$25.8B +0.2% ▲

5Y CAGR: +12.6%

Operating Income

$8.2B -15.0% ▼

5Y CAGR: +7.6%

Net Income

$5.9B +9.6% ▲

5Y CAGR: +7.8%

EPS (Diluted)

$170.57 +9.3% ▲

5Y CAGR: +5.5%

EBITDA

$10.1B +12.2% ▲

5Y CAGR: +6.0%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$18.3B	$19.8B	$22.3B	$25.8B	$28.7B
YoY Growth	-2.1%	+8.5%	+12.7%	+15.2%	+11.5%
Cost of Revenue	$4.6B	$201K	$81K	$957K	$2.9B
Gross Profit	$13.7B	$19.8B	$22.3B	$25.8B	$25.8B
Gross Margin	74.9%	100.0%	100.0%	100.0%	89.9%
R&D Expenses	$2.3B	$2.4B	$2.6B	$3.1B	$3.3B
SG&A Expenses	$829M	$846M	$1.1B	$1.2B	$14.3B
Operating Expenses	$8.8B	$13.8B	$16.4B	$13.2B	$17.6B
Operating Income	$4.9B	$6.0B	$5.9B	$9.6B	$8.2B
Operating Margin	26.8%	30.2%	26.6%	37.4%	28.5%
Interest Expense	$150M	$130M	$158M	$128M	$103M
Income Before Tax	$3.2B	$5.9B	$5.9B	$7.3B	$8.2B
Tax Expense	$701M	$1.6B	$1.5B	$1.9B	$2.3B
Net Income	$2.5B	$4.4B	$4.4B	$5.4B	$5.9B
Net Margin	13.4%	21.9%	19.7%	21.0%	20.7%
EPS (Diluted)	$79.45	$126.48	$127.49	$156.03	$170.57
EBITDA	$6.4B	$7.6B	$7.5B	$9.0B	$10.1B
Shares Outstanding	31M	34M	35M	35M	35M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$7.8B	$6.7B	$7.1B	$7.3B	$7.4B	$7.8B	$8.4B	$7.8B
Cost of Revenue	$950K	$1.8B	$789M	$1.9B	$1.3B	$1.3B	$1.0B	$1.3B
Gross Profit	$7.8B	$4.9B	$6.3B	$5.4B	$6.1B	$6.5B	$7.4B	$6.5B
Gross Margin	100.0%	73.0%	88.9%	73.8%	82.9%	83.1%	88.1%	83.1%
R&D Expenses	$822M	$811M	$844M	$897M	$917M	$897M	$909M	$905M
SG&A Expenses	$343M	$1.1B	$8.5B	$1.0B	$3.2B	$3.5B	$3.8B	$3.4B
Operating Expenses	$5.2B	$3.3B	$4.6B	$3.3B	$4.1B	$4.4B	$4.7B	$4.3B
Operating Income	$2.6B	$1.6B	$1.7B	$2.1B	$2.0B	$2.1B	$2.7B	$2.1B
Operating Margin	32.9%	23.3%	23.5%	28.7%	27.2%	27.0%	32.4%	27.5%
Interest Expense	$19M	$25M	$38M	$40M	$38M	$28M	$37M	$32M
Income Before Tax	$2.6B	$1.6B	$1.7B	$2.1B	$2.1B	$2.1B	$2.9B	$2.2B
Tax Expense	$745M	$458M	$481M	$625M	$590M	$596M	$798M	$627M
Net Income	$1.8B	$1.1B	$1.2B	$1.5B	$1.5B	$1.5B	$2.1B	$1.6B
Net Margin	23.8%	16.4%	17.3%	20.1%	19.9%	19.1%	24.6%	20.0%
EPS (Diluted)	$53.19	$31.76	$35.30	$42.08	$42.24	$42.57	$59.62	$44.71
EBITDA	$3.0B	$2.0B	$2.2B	$2.5B	$2.5B	$2.6B	$3.2B	$2.6B
Shares Outstanding	35M	35M	35M	35M	35M	35M	35M	35M

4432.T JPX