¥2,307.00 ($14.62)

-16.00 (-0.69%)

Weekly Expected Move ±4.2%

¥2115 ¥2211 ¥2307 ¥2403 ¥2499

JPX · Healthcare · Medical - Healthcare Information Services · Tech Score Sell · Power 36 · ¥69.3B mcap · 20M float · 1.24% daily turnover

Revenue

$36.8B +25.5% ▲

5Y CAGR: +40.0%

Gross Profit

$23.2B +22.5% ▲

5Y CAGR: +37.8%

Operating Income

$2.1B -7.6% ▼

5Y CAGR: +40.3%

Net Income

$975M -65.2% ▼

5Y CAGR: +16.4%

EPS (Diluted)

$30.47 -64.4% ▼

5Y CAGR: +16.0%

EBITDA

$4.6B +15.1% ▲

5Y CAGR: +51.0%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$10.9B	$14.2B	$20.5B	$29.3B	$36.8B
YoY Growth	+59.0%	+30.6%	+44.7%	+42.7%	+25.5%
Cost of Revenue	$3.9B	$4.5B	$6.9B	$10.4B	$13.6B
Gross Profit	$7.0B	$9.7B	$13.6B	$18.9B	$23.2B
Gross Margin	64.3%	68.5%	66.2%	64.6%	63.0%
R&D Expenses	$35M	$6M	$9M	$69M	$0
SG&A Expenses	$6.1B	$8.2B	$10.7B	$15.9B	$21.0B
Operating Expenses	$6.3B	$8.4B	$10.9B	$16.6B	$21.0B
Operating Income	$733M	$1.3B	$2.7B	$2.3B	$2.1B
Operating Margin	6.7%	9.1%	13.0%	7.9%	5.8%
Interest Expense	$19M	$11M	$11M	$67M	$173M
Income Before Tax	$765M	$1.5B	$3.8B	$4.1B	$2.4B
Tax Expense	$207M	$502M	$1.2B	$1.3B	$1.4B
Net Income	$563M	$1.0B	$2.6B	$2.8B	$975M
Net Margin	5.2%	7.2%	12.5%	9.5%	2.7%
EPS (Diluted)	$17.15	$31.14	$78.54	$85.61	$30.47
EBITDA	$1.2B	$2.1B	$4.5B	$4.0B	$4.6B
Shares Outstanding	33M	33M	33M	33M	32M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$6.9B	$7.7B	$8.1B	$10.3B	$9.1B	$9.2B	$10.2B	$12.5B
Cost of Revenue	$2.6B	$2.7B	$3.3B	$3.6B	$3.2B	$3.5B	$4.6B	$4.3B
Gross Profit	$4.3B	$4.9B	$4.8B	$6.7B	$5.9B	$5.8B	$5.6B	$8.2B
Gross Margin	62.2%	64.3%	59.2%	64.7%	65.0%	62.6%	55.0%	65.8%
R&D Expenses	-$14M	$69M	$0	$0	$0	$0	$0	$0
SG&A Expenses	$4.2B	$4.3B	$4.9B	$5.1B	$5.7B	$5.3B	$5.7B	$5.7B
Operating Expenses	$4.2B	$5.0B	$4.9B	$5.1B	$5.7B	$5.3B	$5.7B	$5.7B
Operating Income	$97M	-$31M	-$121M	$1.6B	$150M	$538M	-$67M	$2.5B
Operating Margin	1.4%	-0.4%	-1.5%	15.3%	1.7%	5.8%	-0.7%	20.1%
Interest Expense	$22M	$27M	$41M	$47M	$44M	$41M	$50M	$56M
Income Before Tax	$561M	$340M	$207M	$1.6B	$81M	$520M	$13M	$2.7B
Tax Expense	$277M	-$91M	$283M	$848M	-$386M	$659M	$76M	$1.2B
Net Income	$315M	$474M	-$75M	$722M	$467M	-$139M	-$62M	$1.6B
Net Margin	4.5%	6.2%	-0.9%	7.0%	5.1%	-1.5%	-0.6%	12.5%
EPS (Diluted)	$9.63	$14.51	$-2.32	$22.25	$14.62	$-4.10	$-2.04	$51.30
EBITDA	$1.0B	$1.0B	$770M	$2.2B	$798M	$1.2B	$561M	$3.1B
Shares Outstanding	33M	33M	32M	32M	32M	34M	30M	30M

4480.T JPX