Also trades as: MCHIF (OTC) · $vol 0M

¥1,700.00 ($10.76)

+33.50 (+2.01%)

Weekly Expected Move ±2.7%

¥1577 ¥1622 ¥1666 ¥1711 ¥1756

JPX · Basic Materials · Steel · Tech Score Sell · Power 38 · ¥368.6B mcap · 132M float · 0.560% daily turnover

Revenue

$243.8B -6.8% ▼

5Y CAGR: +8.6%

Gross Profit

$52.1B +19.0% ▲

5Y CAGR: +10.3%

Operating Income

$32.0B +39.8% ▲

5Y CAGR: +11.8%

Net Income

$26.7B -1.3% ▼

5Y CAGR: +14.0%

EPS (Diluted)

$117.91 +4.6% ▲

5Y CAGR: -6.8%

EBITDA

$47.5B -1.0% ▼

5Y CAGR: +12.3%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$224.2B	$273.4B	$271.3B	$261.6B	$243.8B
YoY Growth	+39.1%	+21.9%	-0.8%	-3.6%	-6.8%
Cost of Revenue	$172.5B	$226.7B	$217.8B	$217.8B	$191.6B
Gross Profit	$51.7B	$46.7B	$53.5B	$43.8B	$52.1B
Gross Margin	23.1%	17.1%	19.7%	16.7%	21.4%
R&D Expenses	$313M	$290M	$294M	$0	$0
SG&A Expenses	$15.5B	$16.7B	$18.4B	$20.9B	$20.1B
Operating Expenses	$15.5B	$16.7B	$18.7B	$20.9B	$20.1B
Operating Income	$36.3B	$30.0B	$34.8B	$22.9B	$32.0B
Operating Margin	16.2%	11.0%	12.8%	8.8%	13.1%
Interest Expense	$110M	$212M	$134M	$81M	$72M
Income Before Tax	$38.2B	$34.3B	$38.4B	$40.5B	$39.4B
Tax Expense	$8.6B	$9.4B	$10.5B	$12.2B	$11.4B
Net Income	$27.8B	$24.2B	$26.1B	$27.0B	$26.7B
Net Margin	12.4%	8.8%	9.6%	10.3%	10.9%
EPS (Diluted)	$113.49	$101.02	$109.18	$112.68	$117.91
EBITDA	$44.3B	$40.8B	$45.1B	$48.0B	$47.5B
Shares Outstanding	245M	239M	239M	240M	226M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$67.5B	$66.0B	$65.3B	$62.8B	$59.7B	$60.8B	$62.6B	$60.6B
Cost of Revenue	$54.2B	$56.3B	$55.3B	$52.1B	$48.2B	$46.9B	$49.1B	$47.4B
Gross Profit	$13.3B	$9.7B	$10.1B	$10.7B	$11.6B	$13.9B	$13.5B	$13.2B
Gross Margin	19.8%	14.7%	15.4%	17.1%	19.4%	22.8%	21.6%	21.7%
R&D Expenses	$0	$0	$0	$320M	$0	$0	$0	$311M
SG&A Expenses	$5.1B	$5.0B	$9.4B	$1.5B	$4.9B	$5.1B	$5.3B	$4.8B
Operating Expenses	$5.1B	$5.0B	$5.3B	$5.5B	$4.9B	$5.2B	$5.1B	$5.0B
Operating Income	$8.3B	$4.7B	$4.7B	$5.2B	$6.7B	$8.7B	$8.5B	$8.1B
Operating Margin	12.3%	7.1%	7.2%	8.3%	11.2%	14.4%	13.5%	13.4%
Interest Expense	$18M	$17M	$24M	$22M	$15M	$15M	$20M	$22M
Income Before Tax	$10.1B	$1.2B	$6.0B	$23.1B	$6.8B	$9.5B	$9.2B	$13.9B
Tax Expense	$3.1B	$8M	$1.9B	$7.2B	$2.4B	$2.6B	$2.4B	$4.0B
Net Income	$6.5B	$856M	$3.9B	$15.7B	$4.1B	$6.6B	$6.4B	$9.6B
Net Margin	9.6%	1.3%	6.0%	25.0%	6.9%	10.8%	10.2%	15.9%
EPS (Diluted)	$27.23	$3.56	$16.18	$66.47	$17.93	$28.80	$28.30	$42.98
EBITDA	$11.8B	$3.1B	$7.7B	$25.0B	$6.8B	$11.4B	$11.1B	$16.1B
Shares Outstanding	239M	241M	243M	237M	230M	229M	225M	224M

5463.T JPX