¥721.00 ($4.56)

+2.00 (+0.28%)

Weekly Expected Move ±2.5%

¥683 ¥701 ¥719 ¥737 ¥755

JPX · Basic Materials · Construction Materials · Tech Score Buy · Power 57 · ¥31.9B mcap · 16M float · 0.394% daily turnover

Revenue

$31.9B +6.4% ▲

5Y CAGR: +2.6%

Gross Profit

$9.1B +18.4% ▲

5Y CAGR: +4.2%

Operating Income

$4.5B +41.5% ▲

5Y CAGR: +6.3%

Net Income

$3.1B +31.6% ▲

5Y CAGR: +18.4%

EPS (Diluted)

$70.58 +31.5% ▲

5Y CAGR: +18.4%

EBITDA

$6.2B +24.0% ▲

5Y CAGR: +9.9%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$22.9B	$25.9B	$28.7B	$30.0B	$31.9B
YoY Growth	-18.2%	+13.1%	+10.7%	+4.6%	+6.4%
Cost of Revenue	$17.0B	$18.9B	$21.2B	$22.3B	$22.8B
Gross Profit	$5.9B	$7.0B	$7.5B	$7.7B	$9.1B
Gross Margin	25.7%	27.2%	26.0%	25.7%	28.6%
R&D Expenses	$596M	$586M	$552M	$559M	$0
SG&A Expenses	$3.8B	$4.0B	$4.3B	$4.0B	$4.6B
Operating Expenses	$3.8B	$4.0B	$4.3B	$4.5B	$4.6B
Operating Income	$2.1B	$3.1B	$3.2B	$3.2B	$4.5B
Operating Margin	9.1%	11.9%	11.2%	10.6%	14.1%
Interest Expense	$33M	$16M	$13M	$13M	$21M
Income Before Tax	$2.5B	$3.4B	$3.7B	$4.0B	$5.2B
Tax Expense	$751M	$1.1B	$1.1B	$1.1B	$1.4B
Net Income	$1.3B	$1.7B	$2.1B	$2.4B	$3.1B
Net Margin	5.6%	6.7%	7.4%	7.9%	9.8%
EPS (Diluted)	$29.10	$39.19	$47.80	$53.68	$70.58
EBITDA	$3.7B	$4.6B	$4.8B	$5.0B	$6.2B
Shares Outstanding	44M	44M	44M	44M	44M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$7.8B	$8.1B	$8.2B	$8.2B	$7.9B	$7.8B	$7.6B	$7.9B
Cost of Revenue	$5.6B	$5.7B	$5.9B	$5.9B	$5.8B	$6.0B	$5.5B	$5.8B
Gross Profit	$2.3B	$2.4B	$2.3B	$2.3B	$2.0B	$1.9B	$2.0B	$2.2B
Gross Margin	28.9%	29.4%	27.7%	28.4%	26.1%	23.9%	27.0%	27.5%
R&D Expenses	$0	$0	$590M	$0	$0	$0	$0	$0
SG&A Expenses	$1.2B	$1.2B	$1.1B	$1.3B	$1.2B	$1.2B	$1.2B	$1.3B
Operating Expenses	$1.2B	$1.2B	$1.1B	$1.3B	$1.2B	$1.2B	$1.2B	$1.3B
Operating Income	$1.1B	$1.2B	$1.2B	$1.1B	$822M	$642M	$895M	$896M
Operating Margin	13.8%	14.5%	14.5%	13.2%	10.5%	8.2%	11.8%	11.3%
Interest Expense	$4M	$6M	$6M	$8M	$8M	$8M	$12M	$11M
Income Before Tax	$871M	$1.4B	$1.2B	$1.4B	$934M	$1.7B	$1.5B	$1.2B
Tax Expense	$240M	$486M	$176M	$386M	$283M	$509M	$146M	$353M
Net Income	$434M	$743M	$869M	$807M	$557M	$1.1B	$1.3B	$790M
Net Margin	5.6%	9.2%	10.6%	9.8%	7.1%	14.3%	16.6%	9.9%
EPS (Diluted)	$9.79	$16.75	$19.60	$18.16	$12.54	$25.17	$28.32	$17.79
EBITDA	$1.1B	$2.3B	$1.5B	$1.6B	$1.2B	$941M	$1.2B	$1.2B
Shares Outstanding	44M	44M	44M	44M	44M	44M	44M	44M

5363.T JPX