Also trades as: SMTOY (OTC) · $vol 5M

¥2,453.00 ($15.53)

+1.00 (+0.04%)

Weekly Expected Move ±7.7%

¥2077 ¥2264 ¥2452 ¥2640 ¥2827

JPX · Consumer Cyclical · Auto - Parts · Tech Score Buy · Power 61 · ¥7.65T mcap · 2.90B float · 0.795% daily turnover

Revenue

$5.11T +9.2% ▲

5Y CAGR: +11.9%

Gross Profit

$1.03T +17.5% ▲

5Y CAGR: +14.2%

Operating Income

$418.2B +30.4% ▲

5Y CAGR: +29.7%

Net Income

$369.5B +90.7% ▲

5Y CAGR: +45.7%

EPS (Diluted)

$118.45 +90.7% ▲

5Y CAGR: +10.4%

EBITDA

$738.7B +36.6% ▲

5Y CAGR: +21.0%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$3.37T	$4.01T	$4.40T	$4.68T	$5.11T
YoY Growth	+15.4%	+18.9%	+9.9%	+6.3%	+9.2%
Cost of Revenue	$2.79T	$3.34T	$3.64T	$3.80T	$4.08T
Gross Profit	$573.9B	$670.0B	$767.6B	$880.1B	$1.03T
Gross Margin	17.0%	16.7%	17.4%	18.8%	20.2%
R&D Expenses	$123.1B	$127.7B	$142.0B	$156.3B	$0
SG&A Expenses	$392.5B	$431.7B	$541.0B	$483.6B	$615.9B
Operating Expenses	$451.7B	$492.5B	$541.0B	$559.5B	$615.9B
Operating Income	$122.2B	$177.4B	$226.6B	$320.7B	$418.2B
Operating Margin	3.6%	4.4%	5.1%	6.9%	8.2%
Interest Expense	$5.6B	$16.1B	$29.3B	$29.7B	$23.7B
Income Before Tax	$159.9B	$196.5B	$238.5B	$304.1B	$505.2B
Tax Expense	$50.2B	$64.2B	$69.6B	$82.2B	$104.0B
Net Income	$96.3B	$112.7B	$149.7B	$193.8B	$369.5B
Net Margin	2.9%	2.8%	3.4%	4.1%	7.2%
EPS (Diluted)	$123.49	$144.45	$191.98	$248.47	$118.45
EBITDA	$346.8B	$408.6B	$474.2B	$540.7B	$738.7B
Shares Outstanding	780M	780M	780M	780M	3.12B

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$1.12T	$1.13T	$1.19T	$1.24T	$1.15T	$1.23T	$1.31T	$1.42T
Cost of Revenue	$924.8B	$927.7B	$964.5B	$982.7B	$941.5B	$982.0B	$1.04T	$1.11T
Gross Profit	$190.8B	$204.6B	$229.0B	$255.8B	$206.9B	$243.1B	$271.6B	$312.4B
Gross Margin	17.1%	18.1%	19.2%	20.7%	18.0%	19.8%	20.7%	22.0%
R&D Expenses	$0	$0	$0	$156.3B	$0	$0	$0	$0
SG&A Expenses	$137.5B	$138.5B	$141.5B	$66.2B	$146.6B	$150.3B	$153.6B	$165.3B
Operating Expenses	$137.5B	$138.5B	$141.5B	$142.0B	$146.6B	$150.3B	$153.6B	$165.3B
Operating Income	$53.3B	$66.0B	$87.5B	$113.8B	$60.3B	$92.7B	$118.0B	$147.1B
Operating Margin	4.8%	5.8%	7.3%	9.2%	5.3%	7.6%	9.0%	10.3%
Interest Expense	$8.0B	$7.9B	$7.2B	$6.6B	$6.0B	$5.9B	$5.7B	$6.1B
Income Before Tax	$58.3B	$64.3B	$72.4B	$109.1B	$61.2B	$96.9B	$121.9B	$225.1B
Tax Expense	$21.0B	$14.8B	$24.5B	$21.8B	$20.3B	$26.7B	$33.2B	$23.8B
Net Income	$31.8B	$44.0B	$37.9B	$80.1B	$35.1B	$62.8B	$79.3B	$192.3B
Net Margin	2.8%	3.9%	3.2%	6.5%	3.1%	5.1%	6.0%	13.5%
EPS (Diluted)	$40.73	$56.41	$48.64	$25.67	$11.26	$20.14	$25.41	$61.64
EBITDA	$104.9B	$117.4B	$139.1B	$167.3B	$118.7B	$154.2B	$181.7B	$284.1B
Shares Outstanding	780M	780M	780M	3.12B	3.12B	3.12B	3.12B	3.12B

5802.T JPX