¥19,830.00 ($125.64)

-260.00 (-1.29%)

Weekly Expected Move ±1.6%

¥19201 ¥19515 ¥19830 ¥20145 ¥20459

JPX · Industrials · Manufacturing - Metal Fabrication · Tech Score Neutral · Power 52 · ¥23.1B mcap · 794603 float · 0.084% daily turnover

Revenue

$23.7B +3.5% ▲

5Y CAGR: +1.9%

Gross Profit

$5.2B +8.1% ▲

5Y CAGR: +4.9%

Operating Income

$3.1B +13.0% ▲

5Y CAGR: +12.1%

Net Income

$2.5B +31.7% ▲

5Y CAGR: +18.3%

EPS (Diluted)

$2129.34 +31.7% ▲

5Y CAGR: +18.3%

EBITDA

$4.6B +8.1% ▲

5Y CAGR: +10.8%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$23.0B	$22.1B	$23.3B	$22.9B	$23.7B
YoY Growth	+6.3%	-3.9%	+5.8%	-1.7%	+3.5%
Cost of Revenue	$17.8B	$17.4B	$18.6B	$18.1B	$18.6B
Gross Profit	$5.2B	$4.6B	$4.8B	$4.8B	$5.2B
Gross Margin	22.5%	20.9%	20.5%	20.9%	21.8%
R&D Expenses	$303M	$248M	$257M	$234M	$0
SG&A Expenses	$2.0B	$1.8B	$1.8B	$1.8B	$2.0B
Operating Expenses	$2.3B	$2.2B	$2.1B	$2.0B	$2.0B
Operating Income	$2.8B	$2.4B	$2.6B	$2.8B	$3.1B
Operating Margin	12.3%	11.1%	11.3%	12.1%	13.3%
Interest Expense	$89M	$81M	$78M	$89M	$95M
Income Before Tax	$3.1B	$2.7B	$2.8B	$3.0B	$3.6B
Tax Expense	$488M	$824M	$888M	$1.1B	$1.1B
Net Income	$2.6B	$1.9B	$1.9B	$1.9B	$2.5B
Net Margin	11.2%	8.4%	7.9%	8.2%	10.5%
EPS (Diluted)	$2207.07	$1591.44	$1586.18	$1616.33	$2129.34
EBITDA	$4.3B	$3.8B	$4.0B	$4.3B	$4.6B
Shares Outstanding	1M	1M	1M	1M	1M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$4.5B	$5.7B	$6.4B	$6.4B	$5.1B	$5.9B	$6.7B	$6.0B
Cost of Revenue	$3.4B	$4.6B	$5.0B	$5.0B	$4.2B	$4.6B	$5.1B	$4.7B
Gross Profit	$1.1B	$1.1B	$1.3B	$1.4B	$962M	$1.4B	$1.5B	$1.3B
Gross Margin	23.5%	19.3%	20.6%	22.1%	18.7%	22.9%	23.0%	22.1%
R&D Expenses	$0	$0	$0	$233M	$0	$0	$0	$0
SG&A Expenses	$530M	$460M	$478M	$311M	$521M	$455M	$441M	$623M
Operating Expenses	$530M	$461M	$478M	$624M	$521M	$455M	$441M	$623M
Operating Income	$524M	$635M	$834M	$792M	$441M	$903M	$1.1B	$706M
Operating Margin	11.7%	11.2%	13.1%	12.4%	8.6%	15.3%	16.4%	11.8%
Interest Expense	$22M	$22M	$22M	$23M	$24M	$24M	$23M	$24M
Income Before Tax	$880M	$619M	$853M	$672M	$591M	$951M	$1.4B	$665M
Tax Expense	$374M	$137M	$185M	$412M	$156M	$256M	$460M	$195M
Net Income	$507M	$477M	$657M	$244M	$434M	$680M	$910M	$459M
Net Margin	11.3%	8.4%	10.3%	3.8%	8.5%	11.5%	13.6%	7.6%
EPS (Diluted)	$434.70	$408.98	$563.51	$208.88	$372.36	$583.40	$780.24	$393.34
EBITDA	$1.4B	$968M	$1.2B	$1.2B	$795M	$1.3B	$1.5B	$1.1B
Shares Outstanding	1M	1M	1M	1M	1M	1M	1M	1M

5922.T JPX