Also trades as: PKCOY (OTC) · $vol 0M · PKCOF (OTC) · $vol 0M

¥1,771.00 ($11.22)

-73.50 (-3.98%)

Weekly Expected Move ±4.0%

¥1629 ¥1700 ¥1771 ¥1842 ¥1913

JPX · Industrials · Industrial - Infrastructure Operations · Tech Score Sell · Power 34 · ¥302.4B mcap · 119M float · 0.870% daily turnover

Revenue

$406.2B +9.5% ▲

5Y CAGR: +8.6%

Gross Profit

$104.2B +2.1% ▲

5Y CAGR: +23.5%

Operating Income

$37.6B -2.9% ▼

Net Income

$15.9B -14.5% ▼

EPS (Diluted)

$85.29 -14.5% ▼

EBITDA

$68.5B -3.7% ▼

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$251.1B	$290.3B	$330.1B	$370.9B	$406.2B
YoY Growth	-6.6%	+15.6%	+13.7%	+12.4%	+9.5%
Cost of Revenue	$210.4B	$219.7B	$240.5B	$268.8B	$301.9B
Gross Profit	$40.7B	$70.6B	$89.6B	$102.1B	$104.2B
Gross Margin	16.2%	24.3%	27.1%	27.5%	25.7%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$44.4B	$49.9B	$57.6B	$63.4B	$66.7B
Operating Expenses	$48.7B	$49.9B	$57.6B	$63.4B	$66.7B
Operating Income	-$8.0B	$20.7B	$32.0B	$38.7B	$37.6B
Operating Margin	-3.2%	7.1%	9.7%	10.4%	9.2%
Interest Expense	$3.5B	$3.3B	$3.8B	$3.6B	$3.6B
Income Before Tax	-$9.9B	$14.6B	$25.8B	$32.3B	$28.1B
Tax Expense	$1.7B	$12.1B	$8.2B	$13.7B	$12.2B
Net Income	-$11.7B	$2.5B	$17.5B	$18.6B	$15.9B
Net Margin	-4.6%	0.9%	5.3%	5.0%	3.9%
EPS (Diluted)	$-75.45	$14.41	$93.89	$99.78	$85.29
EBITDA	$28.4B	$49.4B	$61.1B	$71.1B	$68.5B
Shares Outstanding	155M	172M	185M	187M	187M

Line Item	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3
Revenue	$100.7B	$97.3B	$96.1B	$102.5B	$110.3B	$106.5B	$95.7B	$101.8B
Cost of Revenue	$70.4B	$71.8B	$73.5B	$76.4B	$80.2B	$79.5B	$71.1B	$72.9B
Gross Profit	$30.3B	$25.5B	$22.6B	$26.1B	$30.0B	$27.1B	$24.6B	$28.9B
Gross Margin	30.0%	26.2%	23.6%	25.5%	27.2%	25.4%	25.7%	28.4%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$18.2B	$16.1B	$16.2B	$17.0B	$17.4B	$17.9B	$16.5B	$17.2B
Operating Expenses	$18.2B	$16.1B	$16.2B	$17.0B	$17.4B	$17.9B	$16.5B	$17.2B
Operating Income	$12.1B	$9.3B	$6.5B	$9.1B	$12.6B	$9.2B	$8.1B	$11.7B
Operating Margin	12.0%	9.6%	6.7%	8.9%	11.5%	8.6%	8.5%	11.4%
Interest Expense	$771M	$829M	$876M	$893M	$1.0B	$940M	$678M	$600M
Income Before Tax	$8.5B	$8.4B	$2.1B	$8.3B	$9.3B	$9.1B	-$4.6B	$10.5B
Tax Expense	$4.6B	$3.2B	$2.3B	$3.3B	$3.3B	$3.3B	-$28.5B	$3.8B
Net Income	$4.0B	$5.2B	-$195M	$5.0B	$6.0B	$5.8B	$23.9B	$6.7B
Net Margin	3.9%	5.3%	-0.2%	4.9%	5.4%	5.4%	24.9%	6.6%
EPS (Diluted)	$21.27	$27.73	$-1.14	$26.64	$31.99	$31.38	$128.87	$36.17
EBITDA	$18.2B	$18.3B	$11.9B	$18.4B	$20.0B	$19.7B	$17.9B	$21.6B
Shares Outstanding	187M	187M	171M	187M	187M	185M	185M	185M

4666.T JPX