¥4,475.00 ($28.38)

+45.00 (+1.02%)

Weekly Expected Move ±3.0%

¥4203 ¥4339 ¥4475 ¥4611 ¥4747

JPX · Technology · Software - Application · Tech Score Buy · Power 63 · ¥287.4B mcap · 25M float · 0.423% daily turnover

Revenue

$44.6B +8.7% ▲

5Y CAGR: +4.1%

Gross Profit

$34.8B +7.2% ▲

5Y CAGR: +5.3%

Operating Income

$18.0B +5.8% ▲

5Y CAGR: +6.6%

Net Income

$12.3B +5.9% ▲

5Y CAGR: +5.8%

EPS (Diluted)

$191.94 +5.9% ▲

5Y CAGR: +5.8%

EBITDA

$20.6B +7.0% ▲

5Y CAGR: +6.5%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$41.2B	$41.7B	$42.0B	$41.0B	$44.6B
YoY Growth	+12.8%	+1.2%	+0.7%	-2.3%	+8.7%
Cost of Revenue	$11.3B	$9.8B	$8.8B	$8.6B	$9.8B
Gross Profit	$29.9B	$31.9B	$33.2B	$32.4B	$34.8B
Gross Margin	72.6%	76.5%	79.1%	79.1%	78.0%
R&D Expenses	$1.3B	$1.0B	$1.3B	$657M	$487M
SG&A Expenses	$13.5B	$13.7B	$12.9B	$14.7B	$16.2B
Operating Expenses	$14.8B	$14.7B	$14.1B	$15.4B	$16.7B
Operating Income	$15.1B	$17.2B	$19.0B	$17.0B	$18.0B
Operating Margin	36.6%	41.2%	45.4%	41.6%	40.5%
Interest Expense	$0	$0	$0	$0	$0
Income Before Tax	$15.1B	$17.3B	$19.2B	$17.4B	$18.2B
Tax Expense	$4.2B	$5.2B	$5.8B	$5.8B	$5.8B
Net Income	$11.0B	$12.2B	$13.4B	$11.6B	$12.3B
Net Margin	26.6%	29.2%	31.9%	28.4%	27.7%
EPS (Diluted)	$170.62	$189.42	$208.67	$181.18	$191.94
EBITDA	$16.9B	$19.0B	$21.1B	$19.3B	$20.6B
Shares Outstanding	64M	64M	64M	64M	64M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$11.2B	$10.9B	$11.6B	$12.9B	$13.1B	$12.6B	$13.0B	$12.7B
Cost of Revenue	$2.4B	$2.4B	$2.6B	$2.5B	$2.6B	$2.6B	$2.6B	$2.4B
Gross Profit	$8.8B	$8.4B	$8.9B	$10.4B	$10.5B	$10.0B	$10.4B	$10.4B
Gross Margin	78.6%	77.6%	77.1%	80.6%	80.3%	79.6%	79.9%	81.5%
R&D Expenses	$0	$0	$487M	$0	$0	$0	$0	$0
SG&A Expenses	$3.7B	$4.1B	$4.5B	$4.4B	$4.4B	$4.5B	$5.4B	$4.2B
Operating Expenses	$3.7B	$4.1B	$5.0B	$4.4B	$4.4B	$4.5B	$5.4B	$4.2B
Operating Income	$5.1B	$4.3B	$3.9B	$6.0B	$6.1B	$5.5B	$5.0B	$6.2B
Operating Margin	45.5%	39.6%	33.8%	46.5%	46.4%	43.5%	38.3%	48.9%
Interest Expense	$0	$0	$0	$0	$0	$0	$0	$0
Income Before Tax	$4.9B	$4.6B	$3.8B	$6.0B	$6.2B	$5.6B	$3.9B	$6.4B
Tax Expense	$1.6B	$1.4B	$1.3B	$2.0B	$2.0B	$1.8B	$963M	$2.1B
Net Income	$3.3B	$3.2B	$2.6B	$4.0B	$4.3B	$3.9B	$2.9B	$4.3B
Net Margin	29.4%	29.1%	22.0%	31.4%	32.5%	30.7%	22.7%	34.1%
EPS (Diluted)	$51.45	$49.22	$39.74	$62.87	$66.22	$60.01	$45.89	$67.53
EBITDA	$5.7B	$4.9B	$4.5B	$6.7B	$7.0B	$6.3B	$4.7B	$6.9B
Shares Outstanding	64M	64M	64M	64M	64M	64M	64M	64M

4686.T JPX