¥1,969.00 ($12.48)

-22.00 (-1.10%)

Weekly Expected Move ±3.1%

¥1848 ¥1908 ¥1969 ¥2030 ¥2090

JPX · Basic Materials · Chemicals · Tech Score Neutral · Power 44 · ¥31.3B mcap · 8M float · 0.240% daily turnover

Revenue

$55.7B +3.0% ▲

5Y CAGR: +6.2%

Gross Profit

$20.2B +3.9% ▲

5Y CAGR: +8.0%

Operating Income

$3.8B +9.3% ▲

5Y CAGR: +22.1%

Net Income

$2.4B -13.4% ▼

5Y CAGR: +18.0%

EPS (Diluted)

$150.25 -13.7% ▼

5Y CAGR: +17.8%

EBITDA

$6.0B +4.0% ▲

5Y CAGR: +7.4%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$48.5B	$50.6B	$50.2B	$54.1B	$55.7B
YoY Growth	+17.7%	+4.4%	-0.9%	+7.8%	+3.0%
Cost of Revenue	$32.4B	$34.5B	$33.7B	$34.8B	$35.5B
Gross Profit	$16.0B	$16.2B	$16.5B	$19.3B	$20.2B
Gross Margin	33.1%	31.9%	32.9%	35.7%	36.3%
R&D Expenses	$2.2B	$2.2B	$2.3B	$0	$0
SG&A Expenses	$11.6B	$11.5B	$12.3B	$13.4B	$16.4B
Operating Expenses	$13.6B	$13.5B	$14.5B	$15.8B	$16.4B
Operating Income	$2.5B	$2.6B	$2.0B	$3.5B	$3.8B
Operating Margin	5.1%	5.2%	4.1%	6.5%	6.9%
Interest Expense	$43M	$35M	$31M	$41M	$124M
Income Before Tax	$3.5B	$3.3B	$2.5B	$3.9B	$4.0B
Tax Expense	$738M	$1.0B	$648M	$875M	$1.3B
Net Income	$2.6B	$2.1B	$1.7B	$2.8B	$2.4B
Net Margin	5.4%	4.2%	3.4%	5.1%	4.3%
EPS (Diluted)	$164.77	$134.04	$107.06	$174.11	$150.25
EBITDA	$6.0B	$5.7B	$4.8B	$5.7B	$6.0B
Shares Outstanding	16M	16M	16M	16M	16M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$13.4B	$14.6B	$13.2B	$14.0B	$14.0B	$14.5B	$15.0B	$16.0B
Cost of Revenue	$8.6B	$9.4B	$8.4B	$8.9B	$9.0B	$9.2B	$9.6B	$9.9B
Gross Profit	$4.8B	$5.2B	$4.8B	$5.1B	$5.0B	$5.3B	$5.4B	$6.1B
Gross Margin	35.9%	35.4%	36.2%	36.5%	35.5%	36.8%	35.9%	38.3%
R&D Expenses	$0	$2.6B	$0	$0	$0	$0	$0	$0
SG&A Expenses	$3.9B	$1.8B	$3.9B	$4.0B	$4.0B	$4.4B	$4.2B	$4.6B
Operating Expenses	$3.9B	$4.2B	$3.9B	$4.0B	$4.0B	$4.4B	$4.2B	$4.6B
Operating Income	$881M	$1.0B	$856M	$1.1B	$964M	$947M	$1.2B	$1.5B
Operating Margin	6.6%	6.9%	6.5%	7.7%	6.9%	6.5%	7.7%	9.3%
Interest Expense	$11M	$12M	$26M	$23M	$35M	$40M	$57M	$61M
Income Before Tax	$830M	$1.1B	$803M	$1.1B	$1.0B	$1.1B	$1.2B	$1.5B
Tax Expense	$125M	$106M	$425M	$301M	$298M	$279M	$162M	$372M
Net Income	$631M	$907M	$293M	$704M	$616M	$772M	$920M	$1.0B
Net Margin	4.7%	6.2%	2.2%	5.0%	4.4%	5.3%	6.1%	6.4%
EPS (Diluted)	$39.86	$57.24	$18.44	$44.46	$38.82	$48.50	$57.73	$64.51
EBITDA	$1.4B	$1.7B	$1.4B	$1.5B	$1.5B	$1.5B	$1.7B	$2.0B
Shares Outstanding	16M	16M	16M	16M	16M	16M	16M	16M

4463.T JPX