¥862.00 ($5.46)

-12.00 (-1.37%)

Weekly Expected Move ±2.3%

¥822 ¥842 ¥862 ¥882 ¥902

JPX · Industrials · Staffing & Employment Services · Tech Score Neutral · Power 50 · ¥50.7B mcap · 38M float · 0.346% daily turnover

Revenue

$52.6B +5.6% ▲

5Y CAGR: +8.0%

Gross Profit

$11.9B +5.2% ▲

5Y CAGR: +7.1%

Operating Income

$5.4B +4.8% ▲

5Y CAGR: +8.2%

Net Income

$4.0B +8.3% ▲

5Y CAGR: +5.4%

EPS (Diluted)

$202.72 +9.6% ▲

5Y CAGR: +6.3%

EBITDA

$5.6B +3.5% ▲

5Y CAGR: +3.1%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$39.3B	$43.6B	$46.2B	$49.9B	$52.6B
YoY Growth	+9.8%	+11.2%	+5.9%	+7.9%	+5.6%
Cost of Revenue	$30.3B	$33.2B	$35.3B	$38.3B	$40.7B
Gross Profit	$8.9B	$10.5B	$11.0B	$11.6B	$11.9B
Gross Margin	22.8%	24.0%	23.7%	23.3%	22.6%
R&D Expenses	$0	$70M	$88M	$0	$0
SG&A Expenses	$4.8B	$5.5B	$5.7B	$6.2B	$6.5B
Operating Expenses	$5.1B	$5.8B	$6.0B	$6.4B	$6.5B
Operating Income	$3.9B	$4.6B	$5.0B	$5.2B	$5.4B
Operating Margin	9.9%	10.7%	10.8%	10.3%	10.3%
Interest Expense	$5M	$3M	$908K	$2M	$3M
Income Before Tax	$4.5B	$4.7B	$5.3B	$5.3B	$5.6B
Tax Expense	$1.4B	$1.3B	$1.6B	$1.7B	$1.6B
Net Income	$3.1B	$3.4B	$3.7B	$3.7B	$4.0B
Net Margin	7.9%	7.8%	8.0%	7.4%	7.6%
EPS (Diluted)	$151.00	$169.47	$185.16	$185.03	$202.72
EBITDA	$4.8B	$5.0B	$5.6B	$5.8B	$5.6B
Shares Outstanding	21M	20M	20M	20M	20M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$11.9B	$13.9B	$12.5B	$12.8B	$12.9B	$14.5B	$13.3B	$13.7B
Cost of Revenue	$9.2B	$10.6B	$9.6B	$9.7B	$10.0B	$11.1B	$10.4B	$10.6B
Gross Profit	$2.7B	$3.3B	$2.9B	$3.1B	$2.8B	$3.3B	$2.9B	$3.1B
Gross Margin	22.4%	23.7%	23.1%	24.2%	21.8%	23.0%	22.0%	22.4%
R&D Expenses	$0	$71M	$0	$0	$0	$0	$0	$0
SG&A Expenses	$1.5B	$1.4B	$1.5B	$1.8B	$1.6B	$1.8B	$1.6B	$1.9B
Operating Expenses	$1.5B	$1.7B	$1.5B	$1.8B	$1.6B	$1.8B	$1.6B	$1.9B
Operating Income	$1.1B	$1.6B	$1.4B	$1.3B	$1.2B	$1.5B	$1.3B	$1.1B
Operating Margin	9.5%	11.3%	11.2%	10.0%	9.6%	10.2%	9.8%	8.3%
Interest Expense	$34K	-$41K	$1M	$601K	$450K	$445K	$558K	$780K
Income Before Tax	$1.2B	$1.6B	$1.5B	$1.4B	$1.2B	$1.5B	$1.3B	$1.2B
Tax Expense	$439M	$335M	$480M	$460M	$426M	$249M	$407M	$444M
Net Income	$759M	$1.3B	$974M	$895M	$815M	$1.3B	$901M	$777M
Net Margin	6.4%	9.5%	7.8%	7.0%	6.3%	9.0%	6.8%	5.7%
EPS (Diluted)	$38.17	$66.13	$49.42	$45.62	$41.56	$66.10	$15.30	$13.20
EBITDA	$1.3B	$1.7B	$1.5B	$1.4B	$1.3B	$1.5B	$1.4B	$1.1B
Shares Outstanding	20M	20M	20M	20M	20M	20M	59M	59M

4641.T JPX