Also trades as: ONMBF (OTC) · $vol 0M

¥1,444.00 ($9.15)

-3.00 (-0.21%)

Weekly Expected Move ±1.2%

¥1409 ¥1426 ¥1444 ¥1462 ¥1479

JPX · Industrials · Electrical Equipment & Parts · Tech Score Sell · Power 45 · ¥17.6B mcap · 8M float · 0.453% daily turnover

Revenue

$44.4B -0.8% ▼

5Y CAGR: +7.2%

Gross Profit

$9.2B +8.4% ▲

5Y CAGR: +10.9%

Operating Income

$2.6B +18.9% ▲

5Y CAGR: +27.8%

Net Income

$1.5B -45.6% ▼

5Y CAGR: +23.6%

EPS (Diluted)

$124.29 -45.6% ▼

5Y CAGR: +23.6%

EBITDA

$3.6B +15.4% ▲

5Y CAGR: +19.3%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$37.0B	$43.6B	$44.8B	$44.8B	$44.4B
YoY Growth	+17.7%	+18.1%	+2.6%	+0.1%	-0.8%
Cost of Revenue	$30.7B	$35.5B	$36.2B	$36.4B	$35.3B
Gross Profit	$6.3B	$8.1B	$8.6B	$8.4B	$9.2B
Gross Margin	16.9%	18.5%	19.2%	18.9%	20.6%
R&D Expenses	$396M	$381M	$477M	$496M	$0
SG&A Expenses	$5.2B	$5.6B	$6.1B	$6.3B	$6.5B
Operating Expenses	$5.2B	$5.6B	$6.1B	$6.3B	$6.5B
Operating Income	$1.1B	$2.5B	$2.5B	$2.2B	$2.6B
Operating Margin	3.0%	5.8%	5.5%	4.9%	5.9%
Interest Expense	$38M	$65M	$96M	$94M	$47M
Income Before Tax	$1.2B	$2.6B	$2.5B	$4.0B	$2.2B
Tax Expense	$230M	$382M	$627M	$1.4B	$724M
Net Income	$1.0B	$2.1B	$2.0B	$2.8B	$1.5B
Net Margin	2.8%	4.9%	4.4%	6.2%	3.4%
EPS (Diluted)	$83.50	$175.09	$162.84	$228.42	$124.29
EBITDA	$2.1B	$3.5B	$3.5B	$5.1B	$3.6B
Shares Outstanding	12M	12M	12M	12M	12M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$11.0B	$11.3B	$10.7B	$10.6B	$11.2B	$12.0B	$11.5B	$12.6B
Cost of Revenue	$8.9B	$8.9B	$8.6B	$8.4B	$8.9B	$9.4B	$9.2B	$10.2B
Gross Profit	$2.1B	$2.4B	$2.2B	$2.2B	$2.3B	$2.5B	$2.3B	$2.3B
Gross Margin	19.0%	21.4%	20.1%	20.6%	20.4%	21.2%	19.9%	18.5%
R&D Expenses	$0	$496M	$0	$0	$0	$0	$0	$0
SG&A Expenses	$1.6B	$1.6B	$1.6B	$1.6B	$1.7B	$1.7B	$1.7B	$1.8B
Operating Expenses	$1.6B	$1.6B	$1.6B	$1.6B	$1.7B	$1.7B	$1.7B	$1.8B
Operating Income	$525M	$811M	$561M	$559M	$625M	$856M	$561M	$542M
Operating Margin	4.8%	7.2%	5.2%	5.3%	5.6%	7.1%	4.9%	4.3%
Interest Expense	$23M	$20M	$11M	$11M	$12M	$13M	$12M	$13M
Income Before Tax	$193M	$1.0B	$457M	$429M	$676M	$668M	$560M	$507M
Tax Expense	$42M	$373M	$140M	$150M	$151M	$282M	$187M	$229M
Net Income	$175M	$687M	$315M	$280M	$514M	$406M	$368M	$286M
Net Margin	1.6%	6.1%	2.9%	2.7%	4.6%	3.4%	3.2%	2.3%
EPS (Diluted)	$14.36	$56.37	$25.88	$22.95	$42.17	$33.30	$30.18	$23.48
EBITDA	$751M	$1.0B	$716M	$689M	$876M	$1.1B	$854M	$845M
Shares Outstanding	12M	12M	12M	12M	12M	12M	12M	12M

5816.T JPX