¥132.00 ($0.84)

+0.00 (+0.00%)

Weekly Expected Move ±1.7%

¥128 ¥130 ¥132 ¥134 ¥136

JPX · Industrials · Industrial - Specialties · Tech Score Neutral · Power 53 · ¥4.5B mcap · 9M float · 0.245% daily turnover

Analysis Technicals Weather Peers

Revenue

$20.8B +9.5% ▲

5Y CAGR: -1.6%

Gross Profit

$3.5B +20.1% ▲

5Y CAGR: -4.7%

Operating Income

$231M +148.3% ▲

5Y CAGR: -17.2%

Net Income

-$60M +87.9% ▲

EPS (Diluted)

$-1.89 +88.2% ▲

EBITDA

$865M +169.5% ▲

5Y CAGR: -9.7%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$20.2B	$19.1B	$19.0B	$19.0B	$20.8B
YoY Growth	-10.4%	-5.2%	-0.5%	-0.4%	+9.5%
Cost of Revenue	$16.4B	$15.8B	$16.7B	$16.0B	$17.2B
Gross Profit	$3.8B	$3.4B	$2.3B	$2.9B	$3.5B
Gross Margin	18.8%	17.5%	12.1%	15.5%	17.0%
R&D Expenses	$219M	$206M	$163M	$144M	$121M
SG&A Expenses	$3.4B	$3.3B	$3.2B	$3.1B	$3.2B
Operating Expenses	$3.7B	$3.7B	$3.5B	$3.4B	$3.3B
Operating Income	$51M	-$343M	-$1.2B	-$478M	$231M
Operating Margin	0.3%	-1.8%	-6.3%	-2.5%	1.1%
Interest Expense	$8M	$7M	$18M	$45M	$61M
Income Before Tax	$890M	-$999M	-$1.7B	-$335M	$222M
Tax Expense	$153M	$764M	$88M	$100M	$164M
Net Income	$679M	-$1.8B	-$1.8B	-$497M	-$60M
Net Margin	3.4%	-9.5%	-9.5%	-2.6%	-0.3%
EPS (Diluted)	$21.92	$-58.91	$-58.30	$-16.04	$-1.89
EBITDA	$1.6B	-$336M	-$1.0B	$321M	$865M
Shares Outstanding	31M	31M	31M	31M	31M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$5.2B	$6.0B	$4.6B	$5.1B	$5.6B	$6.0B	$4.8B	$5.2B
Cost of Revenue	$4.4B	$4.9B	$3.9B	$4.2B	$4.7B	$5.0B	$4.0B	$4.3B
Gross Profit	$865M	$1.1B	$746M	$841M	$898M	$996M	$774M	$896M
Gross Margin	16.5%	18.2%	16.0%	16.6%	16.0%	16.6%	16.1%	17.2%
R&D Expenses	$29M	$31M	$27M	$32M	$24M	$20M	$17M	$19M
SG&A Expenses	$804M	$820M	$769M	$777M	$782M	$813M	$789M	$794M
Operating Expenses	$861M	$883M	$796M	$809M	$806M	$833M	$806M	$813M
Operating Income	$4M	$204M	-$50M	$32M	$92M	$163M	-$32M	$83M
Operating Margin	0.1%	3.4%	-1.1%	0.6%	1.6%	2.7%	-0.7%	1.6%
Interest Expense	$15M	$15M	$18M	$19M	$20M	$20M	$21M	$18M
Income Before Tax	$59M	$236M	-$309M	$84M	$156M	$53M	-$506M	$203M
Tax Expense	$38M	$57M	$28M	$55M	$57M	$71M	$44M	$49M
Net Income	-$8M	$129M	-$355M	-$6M	$56M	-$69M	-$574M	$116M
Net Margin	-0.2%	2.2%	-7.6%	-0.1%	1.0%	-1.1%	-11.9%	2.2%
EPS (Diluted)	$-0.26	$4.20	$-11.06	$-0.15	$1.62	$-2.03	$-16.86	$3.41
EBITDA	$146M	$358M	-$144M	$243M	$315M	$213M	$109M	$217M
Shares Outstanding	31M	31M	32M	34M	34M	34M	34M	34M

4615.T JPX