Also trades as: TYGIF (OTC) · $vol 0M

¥11,110.00 ($70.28)

+330.00 (+3.06%)

Weekly Expected Move ±7.3%

¥9199 ¥9990 ¥10780 ¥11570 ¥12361

JPX · Basic Materials · Chemicals - Specialty · Tech Score Neutral · Power 46 · ¥85.6B mcap · 5M float · 1.50% daily turnover

Revenue

$38.7B +21.0% ▲

5Y CAGR: +9.6%

Gross Profit

$9.1B +19.2% ▲

5Y CAGR: +11.5%

Operating Income

$4.1B +16.8% ▲

5Y CAGR: +13.4%

Net Income

$3.3B +36.9% ▲

5Y CAGR: +12.1%

EPS (Diluted)

$413.14 +36.9% ▲

5Y CAGR: +12.1%

EBITDA

$7.8B +23.9% ▲

5Y CAGR: +12.6%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$27.2B	$33.1B	$34.2B	$32.0B	$38.7B
YoY Growth	+11.1%	+22.0%	+3.1%	-6.4%	+21.0%
Cost of Revenue	$21.0B	$24.8B	$25.1B	$24.4B	$29.6B
Gross Profit	$6.2B	$8.4B	$9.0B	$7.6B	$9.1B
Gross Margin	22.9%	25.3%	26.4%	23.8%	23.4%
R&D Expenses	$877M	$1.0B	$1.1B	$1.3B	$0
SG&A Expenses	$2.3B	$2.7B	$2.9B	$2.7B	$5.0B
Operating Expenses	$3.3B	$3.8B	$4.1B	$4.1B	$5.0B
Operating Income	$2.9B	$4.6B	$5.0B	$3.5B	$4.1B
Operating Margin	10.8%	14.0%	14.5%	11.0%	10.6%
Interest Expense	$127M	$120M	$108M	$123M	$213M
Income Before Tax	$2.9B	$4.7B	$5.1B	$3.3B	$3.9B
Tax Expense	$600M	$1.3B	$1.2B	$873M	$586M
Net Income	$2.3B	$3.5B	$3.8B	$2.4B	$3.3B
Net Margin	8.6%	10.4%	11.2%	7.5%	8.5%
EPS (Diluted)	$295.57	$435.61	$482.21	$301.88	$413.14
EBITDA	$5.3B	$7.3B	$7.8B	$6.3B	$7.8B
Shares Outstanding	8M	8M	8M	8M	8M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$9.5B	$10.3B	$9.6B	$9.1B	$10.2B	$11.1B	$11.5B	$12.1B
Cost of Revenue	$7.3B	$8.2B	$7.3B	$7.5B	$8.4B	$8.5B	$8.5B	$8.7B
Gross Profit	$2.2B	$2.2B	$2.3B	$1.6B	$1.8B	$2.5B	$3.1B	$3.4B
Gross Margin	23.1%	21.0%	23.7%	18.1%	17.5%	23.0%	26.5%	28.1%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$1.3B	$1.3B	$1.2B	$1.3B	$1.3B	$1.4B	$1.5B	$1.5B
Operating Expenses	$1.3B	$1.3B	$1.2B	$1.3B	$1.3B	$1.4B	$1.5B	$1.5B
Operating Income	$876M	$888M	$1.0B	$398M	$539M	$1.1B	$1.6B	$1.9B
Operating Margin	9.2%	8.6%	10.8%	4.4%	5.3%	10.3%	13.8%	16.0%
Interest Expense	$50M	$53M	$65M	$78M	$80M	$81M	$82M	$85M
Income Before Tax	$611M	$1.0B	$848M	$292M	$535M	$1.1B	$1.6B	$1.9B
Tax Expense	$189M	$312M	-$344M	$90M	$167M	$355M	$251M	$593M
Net Income	$423M	$696M	$1.2B	$201M	$369M	$787M	$1.3B	$1.3B
Net Margin	4.4%	6.7%	12.4%	2.2%	3.6%	7.1%	11.6%	10.7%
EPS (Diluted)	$53.30	$87.69	$150.19	$25.33	$46.49	$99.16	$168.20	$162.54
EBITDA	$1.5B	$2.1B	$2.0B	$1.6B	$1.9B	$2.5B	$2.8B	$3.2B
Shares Outstanding	8M	8M	8M	8M	8M	8M	8M	8M

4970.T JPX