Also trades as: JPSWY (OTC) · $vol 0M

¥7,174.00 ($45.40)

-8.00 (-0.11%)

Weekly Expected Move ±6.4%

¥6256 ¥6719 ¥7182 ¥7645 ¥8108

JPX · Industrials · Industrial - Machinery · Tech Score Sell · Power 39 · ¥528.7B mcap · 60M float · 1.57% daily turnover

Revenue

$274.9B +10.6% ▲

5Y CAGR: +6.8%

Gross Profit

$64.3B +5.4% ▲

5Y CAGR: +8.7%

Operating Income

$25.3B +10.9% ▲

5Y CAGR: +19.9%

Net Income

$19.2B +7.1% ▲

5Y CAGR: +22.8%

EPS (Diluted)

$261.37 +7.1% ▲

5Y CAGR: +22.8%

EBITDA

$37.6B +19.2% ▲

5Y CAGR: +14.1%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$213.8B	$238.7B	$252.5B	$248.6B	$274.9B
YoY Growth	+8.0%	+11.7%	+5.8%	-1.6%	+10.6%
Cost of Revenue	$166.0B	$189.3B	$195.7B	$187.6B	$210.6B
Gross Profit	$47.8B	$49.4B	$56.8B	$61.0B	$64.3B
Gross Margin	22.4%	20.7%	22.5%	24.5%	23.4%
R&D Expenses	$4.9B	$5.0B	$4.6B	$5.7B	$4.7B
SG&A Expenses	$28.2B	$31.3B	$22.8B	$33.7B	$34.2B
Operating Expenses	$32.4B	$35.5B	$38.8B	$38.2B	$39.0B
Operating Income	$15.5B	$13.8B	$18.0B	$22.8B	$25.3B
Operating Margin	7.2%	5.8%	7.1%	9.2%	9.2%
Interest Expense	$281M	$210M	$212M	$274M	$728M
Income Before Tax	$19.7B	$18.5B	$19.2B	$23.3B	$27.8B
Tax Expense	$5.6B	$6.6B	$4.8B	$5.2B	$8.5B
Net Income	$13.9B	$12.0B	$14.3B	$18.0B	$19.2B
Net Margin	6.5%	5.0%	5.7%	7.2%	7.0%
EPS (Diluted)	$189.63	$162.74	$194.02	$244.03	$261.37
EBITDA	$26.4B	$25.5B	$27.3B	$31.6B	$37.6B
Shares Outstanding	147M	147M	147M	74M	74M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$47.6B	$60.7B	$64.5B	$75.8B	$67.5B	$68.1B	$65.5B	$73.7B
Cost of Revenue	$34.8B	$47.0B	$45.9B	$59.8B	$52.3B	$51.5B	$51.1B	$55.8B
Gross Profit	$12.8B	$13.6B	$18.6B	$16.0B	$15.3B	$16.6B	$14.4B	$18.0B
Gross Margin	26.8%	22.5%	28.8%	21.1%	22.6%	24.4%	22.0%	24.4%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$8.5B	$9.6B	$9.8B	$5.7B	$10.0B	$9.7B	$9.1B	$10.2B
Operating Expenses	$8.5B	$9.6B	$9.8B	$10.2B	$10.0B	$9.7B	$9.1B	$10.2B
Operating Income	$4.3B	$4.0B	$8.7B	$5.8B	$5.3B	$6.9B	$5.3B	$7.8B
Operating Margin	9.0%	6.6%	13.6%	7.6%	7.8%	10.2%	8.1%	10.6%
Interest Expense	$57M	$64M	$74M	$79M	$147M	$146M	$151M	$284M
Income Before Tax	$4.7B	$3.4B	$9.0B	$6.2B	$5.7B	$8.2B	$6.8B	$7.1B
Tax Expense	$988M	$992M	$2.6B	$571M	$1.3B	$2.5B	$1.9B	$2.8B
Net Income	$3.6B	$2.4B	$6.4B	$5.6B	$4.4B	$5.7B	$4.8B	$4.3B
Net Margin	7.6%	3.9%	9.9%	7.4%	6.5%	8.4%	7.4%	5.8%
EPS (Diluted)	$49.23	$32.42	$86.53	$75.85	$59.52	$77.59	$65.83	$58.43
EBITDA	$6.2B	$5.8B	$11.1B	$8.3B	$5.9B	$10.4B	$1.6B	$10.0B
Shares Outstanding	147M	74M	74M	74M	74M	74M	74M	74M

5631.T JPX