Also trades as: NPCPF (OTC) · $vol 0M

¥1,158.50 ($7.34)

-21.50 (-1.82%)

Weekly Expected Move ±4.0%

¥1066 ¥1112 ¥1158 ¥1205 ¥1251

JPX · Basic Materials · Chemicals - Specialty · Tech Score Buy · Power 61 · ¥2.69T mcap · 818M float · 0.494% daily turnover

Revenue

$1.77T +8.3% ▲

5Y CAGR: +18.1%

Gross Profit

$750.2B +14.1% ▲

5Y CAGR: +18.3%

Operating Income

$247.7B +40.7% ▲

5Y CAGR: +23.6%

Net Income

$179.8B +41.2% ▲

5Y CAGR: +32.6%

EPS (Diluted)

$76.66 +41.4% ▲

5Y CAGR: +22.9%

EBITDA

$317.7B +30.5% ▲

5Y CAGR: +20.9%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$998.3B	$1.31T	$1.44T	$1.64T	$1.77T
YoY Growth	+29.2%	+31.1%	+10.2%	+13.6%	+8.3%
Cost of Revenue	$620.0B	$821.5B	$866.4B	$981.3B	$1.02T
Gross Profit	$378.3B	$487.5B	$576.1B	$657.4B	$750.2B
Gross Margin	37.9%	37.2%	39.9%	40.1%	42.3%
R&D Expenses	$24.3B	$28.1B	$30.0B	$32.9B	$0
SG&A Expenses	$294.3B	$383.4B	$390.3B	$481.4B	$502.6B
Operating Expenses	$294.3B	$383.4B	$420.2B	$481.4B	$502.6B
Operating Income	$84.0B	$111.9B	$155.9B	$176.1B	$247.7B
Operating Margin	8.4%	8.5%	10.8%	10.7%	14.0%
Interest Expense	$5.9B	$11.8B	$14.4B	$19.8B	$27.1B
Income Before Tax	$86.5B	$104.5B	$161.5B	$181.5B	$250.6B
Tax Expense	$19.2B	$25.0B	$42.5B	$52.8B	$69.4B
Net Income	$67.6B	$79.4B	$118.5B	$127.3B	$179.8B
Net Margin	6.8%	6.1%	8.2%	7.8%	10.1%
EPS (Diluted)	$29.06	$33.82	$50.44	$54.21	$76.66
EBITDA	$123.9B	$163.4B	$228.0B	$251.3B	$317.7B
Shares Outstanding	2.30B	2.35B	2.35B	2.35B	2.35B

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$405.6B	$416.0B	$405.7B	$446.7B	$465.9B	$455.9B	$490.3B	$533.4B
Cost of Revenue	$244.0B	$250.8B	$231.6B	$261.2B	$270.9B	$260.3B	$275.2B	$305.2B
Gross Profit	$161.6B	$165.2B	$174.1B	$185.5B	$195.1B	$195.6B	$215.0B	$228.2B
Gross Margin	39.8%	39.7%	42.9%	41.5%	41.9%	42.9%	43.9%	42.8%
R&D Expenses	$0	$32.9B	$0	$0	$0	$0	$0	$0
SG&A Expenses	$118.3B	$124.4B	$123.7B	$118.4B	$126.8B	$133.6B	$145.2B	$143.4B
Operating Expenses	$114.3B	$128.4B	$123.7B	$118.4B	$126.8B	$133.6B	$145.2B	$143.4B
Operating Income	$47.3B	$34.3B	$50.4B	$67.0B	$68.3B	$62.0B	$69.8B	$84.7B
Operating Margin	11.7%	8.3%	12.4%	15.0%	14.7%	13.6%	14.2%	15.9%
Interest Expense	$5.3B	$5.0B	$8.2B	$6.0B	$8.3B	$4.7B	$7.6B	$10.3B
Income Before Tax	$43.7B	$45.3B	$47.7B	$67.9B	$66.5B	$68.0B	$67.9B	$76.4B
Tax Expense	$11.4B	$16.7B	$10.5B	$16.8B	$18.9B	$23.1B	$15.9B	$22.5B
Net Income	$31.9B	$29.1B	$37.0B	$50.5B	$46.9B	$45.5B	$51.5B	$53.6B
Net Margin	7.9%	7.0%	9.1%	11.3%	10.1%	10.0%	10.5%	10.1%
EPS (Diluted)	$13.57	$12.40	$15.75	$21.48	$19.96	$19.47	$22.18	$23.11
EBITDA	$64.1B	$63.1B	$71.3B	$89.3B	$90.6B	$94.9B	$96.8B	$104.1B
Shares Outstanding	2.35B	2.35B	2.35B	2.35B	2.35B	2.34B	2.32B	2.32B

4612.T JPX