Also trades as: CUYRF (OTC) · $vol 0M

¥21,360.00 ($135.34)

+20.00 (+0.09%)

Weekly Expected Move ±5.4%

¥19033 ¥20197 ¥21360 ¥22523 ¥23687

JPX · Basic Materials · Chemicals - Specialty · Tech Score Strong Buy · Power 64 · ¥343.6B mcap · 8M float · 0.827% daily turnover

Revenue

$91.8B +9.5% ▲

5Y CAGR: +10.4%

Gross Profit

$35.2B +10.5% ▲

5Y CAGR: +12.9%

Operating Income

$21.3B +13.3% ▲

5Y CAGR: +17.6%

Net Income

$13.9B -0.9% ▼

5Y CAGR: +14.4%

EPS (Diluted)

$864.51 -1.0% ▼

5Y CAGR: +16.5%

EBITDA

$23.1B +2.9% ▲

5Y CAGR: +13.9%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$72.3B	$85.7B	$80.3B	$83.8B	$91.8B
YoY Growth	+29.2%	+18.6%	-6.4%	+4.5%	+9.5%
Cost of Revenue	$47.6B	$58.6B	$52.5B	$52.0B	$56.6B
Gross Profit	$24.7B	$27.1B	$27.7B	$31.9B	$35.2B
Gross Margin	34.1%	31.7%	34.5%	38.0%	38.4%
R&D Expenses	$2.3B	$2.3B	$2.3B	$2.6B	$2.7B
SG&A Expenses	$7.7B	$8.9B	$9.4B	$10.3B	$10.9B
Operating Expenses	$10.7B	$12.1B	$12.7B	$13.0B	$13.9B
Operating Income	$13.9B	$15.0B	$15.0B	$18.8B	$21.3B
Operating Margin	19.3%	17.5%	18.7%	22.5%	23.2%
Interest Expense	$18M	$14M	$14M	$23M	$26M
Income Before Tax	$14.1B	$15.6B	$15.8B	$20.1B	$20.6B
Tax Expense	$4.4B	$5.0B	$4.9B	$6.0B	$6.7B
Net Income	$9.7B	$10.5B	$10.9B	$14.1B	$13.9B
Net Margin	13.4%	12.3%	13.6%	16.8%	15.2%
EPS (Diluted)	$559.61	$636.84	$673.41	$872.87	$864.51
EBITDA	$16.0B	$17.6B	$17.8B	$21.1B	$23.1B
Shares Outstanding	17M	17M	16M	16M	16M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$20.0B	$20.8B	$22.6B	$20.5B	$20.1B	$21.6B	$24.3B	$25.8B
Cost of Revenue	$12.1B	$12.6B	$13.7B	$12.8B	$12.1B	$13.0B	$14.6B	$16.1B
Gross Profit	$7.9B	$8.2B	$8.8B	$7.7B	$8.0B	$8.6B	$9.7B	$9.7B
Gross Margin	39.4%	39.2%	39.2%	37.7%	39.6%	40.0%	39.9%	37.6%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$2.7B
SG&A Expenses	$3.4B	$3.5B	$3.4B	-$77M	$3.5B	$3.6B	$3.7B	$213M
Operating Expenses	$3.4B	$3.5B	$3.4B	$3.4B	$3.5B	$3.6B	$3.7B	$3.9B
Operating Income	$4.5B	$4.6B	$5.4B	$4.3B	$4.5B	$5.1B	$6.0B	$5.8B
Operating Margin	22.6%	22.2%	23.9%	21.0%	22.4%	23.5%	24.7%	22.3%
Interest Expense	$3M	$7M	$7M	$7M	$6M	$6M	$7M	$7M
Income Before Tax	$5.2B	$4.6B	$5.6B	$4.7B	$4.5B	$5.1B	$6.3B	$4.6B
Tax Expense	$1.5B	$1.6B	$1.4B	$1.5B	$1.0B	$1.8B	$1.8B	$2.0B
Net Income	$3.7B	$3.0B	$4.2B	$3.2B	$3.5B	$3.3B	$4.5B	$2.6B
Net Margin	18.8%	14.3%	18.6%	15.4%	17.5%	15.5%	18.5%	10.0%
EPS (Diluted)	$232.51	$184.33	$260.25	$195.73	$218.14	$206.93	$278.48	$160.95
EBITDA	$5.8B	$5.1B	$5.9B	$5.3B	$5.1B	$5.7B	$7.0B	$5.3B
Shares Outstanding	16M	16M	16M	16M	16M	16M	16M	16M

4966.T JPX