¥726.00 ($4.60)

-4.00 (-0.55%)

Weekly Expected Move ±2.0%

¥700 ¥715 ¥730 ¥745 ¥760

JPX · Consumer Defensive · Education & Training Services · Tech Score Sell · Power 33 · ¥18.6B mcap · 20M float · 0.506% daily turnover

Revenue

$24.8B +10.0% ▲

5Y CAGR: +6.4%

Gross Profit

$6.3B +19.4% ▲

5Y CAGR: +7.4%

Operating Income

$1.7B +67.4% ▲

5Y CAGR: +51.2%

Net Income

$1.7B +253.2% ▲

EPS (Diluted)

$68.42 +252.7% ▲

EBITDA

$1.9B +40.1% ▲

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$19.0B	$19.7B	$20.9B	$22.6B	$24.8B
YoY Growth	+4.5%	+3.3%	+6.1%	+8.2%	+10.0%
Cost of Revenue	$13.9B	$14.6B	$15.8B	$17.3B	$18.5B
Gross Profit	$5.1B	$5.0B	$5.1B	$5.3B	$6.3B
Gross Margin	26.9%	25.7%	24.2%	23.3%	25.3%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$2.3B	$1.9B	$3.8B	$1.7B	$1.8B
Operating Expenses	$4.2B	$3.9B	$4.0B	$4.3B	$4.6B
Operating Income	$969M	$1.2B	$1.1B	$1.0B	$1.7B
Operating Margin	5.1%	5.9%	5.1%	4.5%	6.8%
Interest Expense	$1M	$0	$0	$0	$0
Income Before Tax	$1.7B	$1.8B	$1.4B	$970M	$2.6B
Tax Expense	$604M	$794M	$541M	$480M	$861M
Net Income	$1.1B	$974M	$809M	$489M	$1.7B
Net Margin	6.0%	5.0%	3.9%	2.2%	7.0%
EPS (Diluted)	$45.45	$38.83	$32.17	$19.40	$68.42
EBITDA	$2.0B	$2.0B	$1.4B	$1.4B	$1.9B
Shares Outstanding	25M	25M	25M	25M	25M

Line Item	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3
Revenue	$6.7B	$5.7B	$6.5B	$5.3B	$7.2B	$6.0B	$6.9B	$5.6B
Cost of Revenue	$4.6B	$4.3B	$4.5B	$4.6B	$5.1B	$4.6B	$4.8B	$4.9B
Gross Profit	$2.0B	$1.4B	$2.0B	$772M	$2.1B	$1.4B	$2.1B	$664M
Gross Margin	30.3%	23.7%	31.1%	14.4%	29.1%	23.4%	30.1%	11.8%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$1.1B	$937M	$966M	$1.1B	$1.5B	$907M	$1.1B	$1.3B
Operating Expenses	$1.2B	$943M	$966M	$1.1B	$1.5B	$907M	$1.1B	$1.3B
Operating Income	$810M	$409M	$1.1B	-$350M	$568M	$506M	$967M	-$629M
Operating Margin	12.2%	7.2%	16.3%	-6.5%	7.8%	8.4%	14.1%	-11.2%
Interest Expense	$0	$0	$0	$0	$0	$0	$0	$0
Income Before Tax	$689M	$443M	$1.1B	-$343M	$1.4B	$517M	$1.0B	-$642M
Tax Expense	$263M	$124M	$406M	-$73M	$405M	$181M	$390M	-$106M
Net Income	$426M	$318M	$691M	-$270M	$988M	$336M	$630M	-$536M
Net Margin	6.4%	5.6%	10.6%	-5.0%	13.6%	5.6%	9.2%	-9.6%
EPS (Diluted)	$16.90	$12.61	$27.39	$-10.69	$39.12	$13.30	$24.89	$-21.15
EBITDA	$768M	$509M	$1.2B	-$280M	$628M	$579M	$1.1B	-$561M
Shares Outstanding	25M	25M	25M	25M	25M	25M	25M	25M

4668.T JPX