Also trades as: KSANF (OTC) · $vol 0M · KPTCY (OTC) · $vol 0M

¥2,760.50 ($17.49)

-53.00 (-1.88%)

Weekly Expected Move ±2.3%

¥2631 ¥2696 ¥2760 ¥2825 ¥2890

JPX · Basic Materials · Chemicals - Specialty · Tech Score Sell · Power 41 · ¥486.0B mcap · 139M float · 0.641% daily turnover

Revenue

$589.8B +0.2% ▲

5Y CAGR: +10.1%

Gross Profit

$191.3B +8.9% ▲

5Y CAGR: +9.7%

Operating Income

$49.7B -4.5% ▼

5Y CAGR: +9.8%

Net Income

$31.6B -17.4% ▼

5Y CAGR: +9.6%

EPS (Diluted)

$148.44 -12.3% ▼

5Y CAGR: +15.4%

EBITDA

$88.7B -6.0% ▼

5Y CAGR: +8.1%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$419.2B	$509.1B	$562.3B	$588.8B	$589.8B
YoY Growth	+15.0%	+21.4%	+10.5%	+4.7%	+0.2%
Cost of Revenue	$294.2B	$372.0B	$388.9B	$413.1B	$398.4B
Gross Profit	$125.0B	$137.1B	$173.4B	$175.7B	$191.3B
Gross Margin	29.8%	26.9%	30.8%	29.8%	32.4%
R&D Expenses	$6.8B	$7.6B	$9.1B	$10.0B	$0
SG&A Expenses	$81.3B	$90.1B	$104.1B	$113.7B	$141.6B
Operating Expenses	$94.9B	$105.0B	$121.8B	$123.7B	$141.6B
Operating Income	$30.1B	$32.1B	$51.6B	$52.1B	$49.7B
Operating Margin	7.2%	6.3%	9.2%	8.8%	8.4%
Interest Expense	$1.5B	$1.3B	$2.1B	$3.2B	$3.1B
Income Before Tax	$43.8B	$43.5B	$108.4B	$65.3B	$57.0B
Tax Expense	$11.6B	$14.0B	$32.0B	$20.0B	$22.4B
Net Income	$26.5B	$25.2B	$67.1B	$38.3B	$31.6B
Net Margin	6.3%	4.9%	11.9%	6.5%	5.4%
EPS (Diluted)	$96.04	$102.72	$291.92	$169.25	$148.44
EBITDA	$48.1B	$64.4B	$133.0B	$77.9B	$88.7B
Shares Outstanding	276M	245M	230M	226M	213M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$145.4B	$148.7B	$150.7B	$144.1B	$144.7B	$144.5B	$153.2B	$147.4B
Cost of Revenue	$98.6B	$102.4B	$103.5B	$98.7B	$98.2B	$97.8B	$103.1B	$99.4B
Gross Profit	$46.8B	$46.3B	$47.2B	$45.4B	$46.5B	$46.7B	$50.1B	$48.0B
Gross Margin	32.2%	31.1%	31.3%	31.5%	32.2%	32.3%	32.7%	32.6%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$31.7B	$35.0B	$34.3B	$12.6B	$34.3B	$34.6B	$35.4B	$37.3B
Operating Expenses	$31.7B	$35.0B	$34.4B	$32.6B	$34.3B	$34.6B	$35.4B	$37.3B
Operating Income	$15.1B	$11.2B	$12.8B	$12.8B	$12.2B	$12.1B	$14.7B	$10.7B
Operating Margin	10.4%	7.5%	8.5%	8.9%	8.5%	8.4%	9.6%	7.3%
Interest Expense	$566M	$898M	$731M	$1.0B	$514M	$891M	$652M	$1.0B
Income Before Tax	$20.1B	$8.1B	$28.6B	$8.4B	$14.8B	$13.2B	$20.5B	$8.5B
Tax Expense	$6.6B	$3.3B	$7.6B	$2.5B	$5.2B	$4.8B	$6.2B	$6.3B
Net Income	$11.9B	$3.8B	$17.2B	$5.4B	$8.5B	$7.7B	$13.8B	$1.7B
Net Margin	8.2%	2.6%	11.4%	3.7%	5.9%	5.3%	9.0%	1.1%
EPS (Diluted)	$48.82	$16.74	$76.42	$26.22	$39.80	$36.17	$64.78	$7.69
EBITDA	$26.4B	$17.3B	$19.5B	$16.4B	$21.8B	$20.7B	$28.6B	$17.7B
Shares Outstanding	243M	228M	226M	206M	213M	213M	213M	216M

4613.T JPX