5451.T JPX
Yodoko, Ltd.
1W: -3.4%
1M: -3.4%
3M: +7.3%
YTD: -4.2%
1Y: +4.5%
3Y: +138.1%
5Y: +274.4%
¥1,385.00 ($8.78)
+5.00 (+0.36%)
Weekly Expected Move ±1.9%
¥1327
¥1354
¥1380
¥1406
¥1433
Overview
Chart
Financials
Income Statement
Cash Flow
Balance Sheet
Earnings
Analysis
Technicals
Weather
Peers
ETF Exposure
Income Trends
Revenue
$195.4B
-6.3% ▼
5Y CAGR: +5.4%
Gross Profit
$34.5B
+1.1% ▲
5Y CAGR: +6.4%
Operating Income
$11.9B
-14.6% ▼
5Y CAGR: +8.5%
Net Income
$17.4B
+28.9% ▲
5Y CAGR: +22.7%
EPS (Diluted)
$120.30
+29.1% ▲
5Y CAGR: +22.9%
EBITDA
$24.1B
-5.4% ▼
5Y CAGR: +15.8%
Profit Margins
Year-over-Year Growth
View Full Income Statement
| Line Item | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 |
|---|---|---|---|---|---|
| Revenue | $201.7B | $220.3B | $204.0B | $208.5B | $195.4B |
| YoY Growth | +34.1% | +9.3% | -7.4% | +2.2% | -6.3% |
| Cost of Revenue | $168.5B | $187.7B | $172.2B | $174.3B | $160.8B |
| Gross Profit | $33.2B | $32.7B | $31.8B | $34.1B | $34.5B |
| Gross Margin | 16.5% | 14.8% | 15.6% | 16.4% | 17.7% |
| R&D Expenses | $529M | $538M | $600M | $620M | $644M |
| SG&A Expenses | $18.5B | $19.7B | $19.2B | $19.6B | $22.7B |
| Operating Expenses | $18.8B | $20.0B | $19.8B | $20.3B | $22.7B |
| Operating Income | $14.3B | $12.7B | $12.0B | $13.9B | $11.9B |
| Operating Margin | 7.1% | 5.7% | 5.9% | 6.7% | 6.1% |
| Interest Expense | $67M | $118M | $109M | $86M | $78M |
| Income Before Tax | $17.1B | $16.9B | $8.1B | $20.7B | $19.2B |
| Tax Expense | $4.8B | $5.0B | $2.2B | $5.7B | $1.1B |
| Net Income | $9.8B | $10.6B | $4.5B | $13.5B | $17.4B |
| Net Margin | 4.9% | 4.8% | 2.2% | 6.5% | 8.9% |
| EPS (Diluted) | $67.68 | $73.20 | $30.77 | $93.19 | $120.30 |
| EBITDA | $21.3B | $22.0B | $13.0B | $18.5B | $24.1B |
| Shares Outstanding | 29M | 29M | 29M | 145M | 145M |