¥1,903.00 ($12.06)

-12.00 (-0.63%)

Weekly Expected Move ±1.9%

¥1843 ¥1879 ¥1915 ¥1951 ¥1987

JPX · Technology · Information Technology Services · Tech Score Neutral · Power 44 · ¥33.1B mcap · 9M float · 0.612% daily turnover

Revenue

$50.6B -2.8% ▼

5Y CAGR: +0.8%

Gross Profit

$13.3B +0.7% ▲

5Y CAGR: +4.4%

Operating Income

$2.6B -23.9% ▼

5Y CAGR: +5.8%

Net Income

$3.3B +5.7% ▲

5Y CAGR: +14.4%

EPS (Diluted)

$191.29 +5.5% ▲

5Y CAGR: +13.7%

EBITDA

$3.6B -17.3% ▼

5Y CAGR: -0.2%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$47.9B	$48.0B	$50.5B	$52.1B	$50.6B
YoY Growth	-1.2%	+0.1%	+5.4%	+3.0%	-2.8%
Cost of Revenue	$36.0B	$36.4B	$38.3B	$38.5B	$37.3B
Gross Profit	$11.9B	$11.6B	$12.3B	$13.6B	$13.3B
Gross Margin	24.8%	24.2%	24.3%	26.1%	26.3%
R&D Expenses	$507M	$681M	$939M	$0	$0
SG&A Expenses	$7.5B	$7.5B	$8.7B	$9.8B	$10.7B
Operating Expenses	$8.2B	$8.4B	$9.0B	$10.2B	$10.7B
Operating Income	$3.7B	$3.2B	$3.3B	$3.4B	$2.6B
Operating Margin	7.7%	6.6%	6.6%	6.5%	5.1%
Interest Expense	$72M	$83M	$69M	$36M	$33M
Income Before Tax	$4.0B	$3.6B	$4.0B	$4.7B	$5.8B
Tax Expense	$1.5B	$1.5B	$1.3B	$1.4B	$2.2B
Net Income	$2.5B	$2.1B	$2.5B	$3.1B	$3.3B
Net Margin	5.2%	4.4%	4.9%	5.9%	6.5%
EPS (Diluted)	$146.73	$123.54	$145.20	$181.38	$191.29
EBITDA	$4.8B	$4.5B	$4.7B	$5.6B	$3.6B
Shares Outstanding	17M	17M	17M	17M	17M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$12.8B	$12.9B	$13.2B	$12.0B	$12.5B	$13.0B	$13.6B	$13.7B
Cost of Revenue	$9.5B	$9.4B	$9.8B	$8.6B	$9.3B	$9.6B	$10.0B	$9.7B
Gross Profit	$3.3B	$3.5B	$3.4B	$3.4B	$3.2B	$3.4B	$3.6B	$3.9B
Gross Margin	25.7%	27.2%	25.8%	28.2%	25.7%	25.9%	26.6%	28.8%
R&D Expenses	$0	$982M	$0	$0	$0	$0	$0	$0
SG&A Expenses	$2.4B	$2.4B	$2.5B	$2.7B	$2.4B	$3.2B	$2.7B	$3.4B
Operating Expenses	$2.4B	$2.7B	$2.5B	$2.7B	$2.4B	$3.2B	$2.7B	$3.4B
Operating Income	$916M	$819M	$949M	$683M	$755M	$195M	$865M	$548M
Operating Margin	7.2%	6.3%	7.2%	5.7%	6.1%	1.5%	6.4%	4.0%
Interest Expense	$47M	-$28M	$11M	$7M	$7M	$8M	$12M	$25M
Income Before Tax	$282M	$2.2B	$450M	$2.4B	$532M	$2.4B	$823M	$1.7B
Tax Expense	$67M	$551M	$321M	$835M	$216M	$871M	$392M	$79M
Net Income	$165M	$1.6B	$46M	$1.6B	$272M	$1.4B	$371M	$1.6B
Net Margin	1.3%	12.5%	0.3%	13.0%	2.2%	10.8%	2.7%	11.7%
EPS (Diluted)	$9.66	$94.85	$2.69	$90.81	$15.90	$81.91	$21.61	$92.26
EBITDA	$529M	$2.5B	$726M	$2.7B	$984M	$434M	$1.2B	$915M
Shares Outstanding	17M	17M	17M	17M	17M	17M	17M	17M

4725.T JPX