Also trades as: RYBIF (OTC) · $vol 0M

¥2,701.00 ($17.11)

-24.00 (-0.88%)

Weekly Expected Move ±3.7%

¥2503 ¥2602 ¥2701 ¥2800 ¥2899

JPX · Industrials · Manufacturing - Metal Fabrication · Tech Score Neutral · Power 48 · ¥85.9B mcap · 21M float · 0.638% daily turnover

Revenue

$309.1B +5.4% ▲

5Y CAGR: +12.6%

Gross Profit

$38.9B +13.5% ▲

5Y CAGR: +17.9%

Operating Income

$12.7B +33.7% ▲

Net Income

$11.2B +61.3% ▲

EPS (Diluted)

$346.39 +61.7% ▲

EBITDA

$32.3B +11.8% ▲

5Y CAGR: +15.3%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$198.1B	$249.5B	$282.7B	$293.3B	$309.1B
YoY Growth	+15.9%	+26.0%	+13.3%	+3.8%	+5.4%
Cost of Revenue	$179.6B	$221.3B	$248.2B	$259.1B	$270.3B
Gross Profit	$18.5B	$28.2B	$34.5B	$34.3B	$38.9B
Gross Margin	9.3%	11.3%	12.2%	11.7%	12.6%
R&D Expenses	$1.2B	$1.1B	$1.3B	$1.3B	$0
SG&A Expenses	$18.8B	$20.1B	$22.3B	$24.8B	$26.2B
Operating Expenses	$20.0B	$21.3B	$22.3B	$24.8B	$26.2B
Operating Income	-$1.5B	$7.0B	$12.2B	$9.5B	$12.7B
Operating Margin	-0.8%	2.8%	4.3%	3.2%	4.1%
Interest Expense	$894M	$1.0B	$1.4B	$1.4B	$1.4B
Income Before Tax	-$4.3B	$7.0B	$13.2B	$12.3B	$15.9B
Tax Expense	$31M	$1.7B	$2.5B	$4.9B	$4.2B
Net Income	-$4.4B	$4.8B	$10.1B	$6.9B	$11.2B
Net Margin	-2.2%	1.9%	3.6%	2.4%	3.6%
EPS (Diluted)	$-135.84	$147.80	$312.50	$214.26	$346.39
EBITDA	$13.8B	$26.3B	$33.1B	$33.1B	$32.3B
Shares Outstanding	32M	32M	32M	32M	32M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$70.6B	$78.1B	$78.0B	$75.7B	$74.0B	$81.3B	$75.9B	$80.8B
Cost of Revenue	$63.6B	$67.8B	$68.7B	$66.0B	$65.7B	$69.8B	$67.0B	$72.9B
Gross Profit	$7.0B	$10.3B	$9.3B	$9.7B	$8.3B	$11.5B	$9.0B	$7.9B
Gross Margin	9.9%	13.1%	11.9%	12.8%	11.2%	14.2%	11.8%	9.8%
R&D Expenses	$0	$1.3B	$0	$0	$0	$0	$0	$0
SG&A Expenses	$6.1B	$6.8B	$6.5B	$6.5B	$6.2B	$6.9B	$6.1B	$6.3B
Operating Expenses	$6.1B	$6.8B	$6.5B	$6.5B	$6.2B	$6.9B	$6.1B	$6.3B
Operating Income	$863M	$3.4B	$2.8B	$3.2B	$2.1B	$4.6B	$2.9B	$1.6B
Operating Margin	1.2%	4.4%	3.6%	4.2%	2.8%	5.7%	3.8%	1.9%
Interest Expense	$274M	$332M	$343M	$355M	$349M	$363M	$386M	$392M
Income Before Tax	$992M	$4.6B	$2.5B	$3.7B	$2.2B	$7.5B	$3.8B	$1.9B
Tax Expense	$253M	$2.9B	$540M	$917M	$805M	$1.9B	$1.0B	$692M
Net Income	$739M	$1.4B	$1.8B	$2.7B	$1.4B	$5.4B	$2.7B	$1.3B
Net Margin	1.0%	1.8%	2.2%	3.5%	1.8%	6.6%	3.6%	1.6%
EPS (Diluted)	$22.83	$43.99	$54.07	$82.70	$41.92	$167.69	$85.07	$40.77
EBITDA	$6.6B	$8.0B	$7.7B	$8.9B	$6.8B	$9.9B	$7.8B	$6.4B
Shares Outstanding	32M	32M	32M	32M	32M	32M	32M	32M

5851.T JPX