¥1,857.00 ($11.75)

-9.00 (-0.48%)

Weekly Expected Move ±2.7%

¥1767 ¥1817 ¥1866 ¥1915 ¥1965

JPX · Basic Materials · Steel · Tech Score Strong Sell · Power 31 · ¥81.1B mcap · 14M float · 0.904% daily turnover

Revenue

$322.8B +0.6% ▲

5Y CAGR: +6.2%

Gross Profit

$38.3B -8.7% ▼

5Y CAGR: +2.0%

Operating Income

$15.3B -27.2% ▼

5Y CAGR: -4.6%

Net Income

$10.8B -22.0% ▼

5Y CAGR: -1.2%

EPS (Diluted)

$248.30 -22.0% ▼

5Y CAGR: -1.2%

EBITDA

$27.7B -4.0% ▼

5Y CAGR: +3.4%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$226.4B	$292.7B	$355.7B	$321.0B	$322.8B
YoY Growth	-5.4%	+29.3%	+21.5%	-9.8%	+0.6%
Cost of Revenue	$198.1B	$266.8B	$321.4B	$279.0B	$284.5B
Gross Profit	$28.3B	$25.9B	$34.3B	$42.0B	$38.3B
Gross Margin	12.5%	8.8%	9.6%	13.1%	11.9%
R&D Expenses	$231M	$235M	$272M	$236M	$0
SG&A Expenses	$14.8B	$16.3B	$18.5B	$20.0B	$23.0B
Operating Expenses	$15.6B	$17.1B	$19.5B	$20.9B	$23.0B
Operating Income	$12.7B	$8.8B	$14.8B	$21.1B	$15.3B
Operating Margin	5.6%	3.0%	4.2%	6.6%	4.7%
Interest Expense	$1.3B	$1.2B	$2.6B	$3.6B	$2.7B
Income Before Tax	$12.7B	$10.1B	$13.6B	$15.3B	$16.3B
Tax Expense	$3.5B	$2.3B	$2.1B	$5.7B	$5.7B
Net Income	$8.8B	$6.3B	$13.1B	$13.8B	$10.8B
Net Margin	3.9%	2.2%	3.7%	4.3%	3.3%
EPS (Diluted)	$202.21	$145.47	$301.62	$318.14	$248.30
EBITDA	$22.6B	$20.4B	$26.1B	$28.9B	$27.7B
Shares Outstanding	43M	43M	43M	43M	43M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$82.7B	$79.4B	$82.5B	$74.2B	$80.5B	$78.0B	$82.4B	$87.1B
Cost of Revenue	$73.9B	$69.9B	$71.1B	$64.1B	$70.3B	$68.1B	$72.7B	$77.8B
Gross Profit	$8.8B	$9.5B	$11.4B	$10.1B	$10.3B	$9.9B	$9.7B	$9.3B
Gross Margin	10.7%	12.0%	13.8%	13.6%	12.7%	12.7%	11.8%	10.7%
R&D Expenses	$0	$0	$283M	$0	$0	$0	$0	$0
SG&A Expenses	$6.0B	$5.7B	$5.7B	$5.8B	$5.4B	$5.7B	$6.2B	$5.9B
Operating Expenses	$6.0B	$5.7B	$5.7B	$5.8B	$5.4B	$5.7B	$6.2B	$5.9B
Operating Income	$2.8B	$3.8B	$5.6B	$4.3B	$4.9B	$4.2B	$3.5B	$3.4B
Operating Margin	3.4%	4.8%	6.8%	5.8%	6.1%	5.4%	4.3%	3.9%
Interest Expense	$724M	$665M	$632M	$619M	$588M	$634M	$544M	$650M
Income Before Tax	$3.5B	$5.8B	$3.1B	$4.1B	$4.3B	$4.0B	$2.8B	$3.4B
Tax Expense	$815M	$2.0B	$1.4B	$1.4B	$1.0B	$1.1B	$559M	$738M
Net Income	$2.4B	$4.1B	$1.7B	$2.7B	$2.7B	$2.5B	$1.9B	$1.9B
Net Margin	2.9%	5.1%	2.0%	3.7%	3.4%	3.2%	2.3%	2.2%
EPS (Diluted)	$56.01	$93.63	$38.10	$62.68	$62.33	$57.76	$44.20	$44.62
EBITDA	$6.4B	$6.3B	$6.0B	$6.8B	$6.6B	$6.7B	$5.6B	$5.6B
Shares Outstanding	43M	43M	43M	43M	43M	43M	43M	43M

5440.T JPX