¥4,940.00 ($31.31)

+25.00 (+0.51%)

Weekly Expected Move ±3.5%

¥4573 ¥4744 ¥4915 ¥5086 ¥5257

JPX · Industrials · Manufacturing - Metal Fabrication · Tech Score Neutral · Power 50 · ¥40.6B mcap · 5M float · 0.202% daily turnover

Revenue

$125.1B +12.3% ▲

5Y CAGR: +10.6%

Gross Profit

$15.4B +18.4% ▲

5Y CAGR: +12.4%

Operating Income

$10.2B +28.8% ▲

5Y CAGR: +18.7%

Net Income

$5.2B +36.5% ▲

5Y CAGR: +8.4%

EPS (Diluted)

$616.11 +34.5% ▲

5Y CAGR: +7.7%

EBITDA

$10.4B +26.8% ▲

5Y CAGR: +6.4%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$69.1B	$115.3B	$123.8B	$111.4B	$125.1B
YoY Growth	-8.4%	+66.8%	+7.4%	-10.0%	+12.3%
Cost of Revenue	$59.6B	$99.8B	$110.6B	$98.4B	$109.7B
Gross Profit	$9.5B	$15.6B	$13.2B	$13.0B	$15.4B
Gross Margin	13.7%	13.5%	10.7%	11.7%	12.3%
R&D Expenses	$202M	$164M	$153M	$110M	$123M
SG&A Expenses	$998M	$1.3B	$1.3B	$1.1B	$1.2B
Operating Expenses	$4.1B	$4.8B	$5.0B	$5.1B	$5.2B
Operating Income	$5.4B	$10.8B	$8.3B	$7.9B	$10.2B
Operating Margin	7.8%	9.3%	6.7%	7.1%	8.2%
Interest Expense	$10M	$19M	$21M	$11M	$43M
Income Before Tax	$563M	$6.6B	$8.7B	$6.1B	$8.4B
Tax Expense	$164M	$1.6B	$2.7B	$1.9B	$2.6B
Net Income	$174M	$4.3B	$5.3B	$3.8B	$5.2B
Net Margin	0.3%	3.7%	4.3%	3.4%	4.2%
EPS (Diluted)	$21.14	$517.08	$644.32	$458.12	$616.11
EBITDA	$2.6B	$9.1B	$10.9B	$8.2B	$10.4B
Shares Outstanding	8M	8M	8M	8M	8M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$31.2B	$32.0B	$31.5B	$35.4B	$33.6B	$36.3B	$44.1B	$48.9B
Cost of Revenue	$27.2B	$28.4B	$28.1B	$31.9B	$29.7B	$30.8B	$36.7B	$41.8B
Gross Profit	$4.0B	$3.5B	$3.4B	$3.5B	$3.8B	$5.5B	$7.5B	$7.1B
Gross Margin	13.0%	11.0%	10.8%	10.0%	11.4%	15.3%	16.9%	14.5%
R&D Expenses	$0	$0	$123M	$0	$0	$0	$0	$0
SG&A Expenses	$1.3B	$1.3B	$1.3B	$791M	$1.7B	$1.5B	$1.5B	$1.5B
Operating Expenses	$1.3B	$1.3B	$1.3B	$1.6B	$1.7B	$1.5B	$1.5B	$1.5B
Operating Income	$2.7B	$2.3B	$2.1B	$2.0B	$2.2B	$4.0B	$6.0B	$5.6B
Operating Margin	8.8%	7.0%	6.6%	5.6%	6.4%	11.1%	13.6%	11.5%
Interest Expense	$10M	$11M	$17M	$26M	$33M	$33M	$48M	$46M
Income Before Tax	$4.4B	$2.0B	$1.7B	$2.9B	$363M	-$2.1B	$4.8B	$2.6B
Tax Expense	$1.4B	$613M	$465M	$838M	$103M	-$625M	$1.3B	$855M
Net Income	$2.8B	$1.2B	$1.1B	$1.9B	$168M	-$1.5B	$3.1B	$1.6B
Net Margin	8.9%	3.8%	3.4%	5.2%	0.5%	-4.2%	7.0%	3.2%
EPS (Diluted)	$328.06	$145.12	$126.68	$219.94	$20.16	$-184.63	$372.17	$187.78
EBITDA	$3.2B	$2.5B	$2.2B	$3.5B	$985M	$4.6B	$6.6B	$6.1B
Shares Outstanding	8M	8M	9M	8M	8M	8M	8M	8M

5757.T JPX