Also trades as: SNWAF (OTC) · $vol 0M

¥3,441.00 ($21.78)

+20.00 (+0.58%)

Weekly Expected Move ±3.0%

¥3214 ¥3317 ¥3421 ¥3525 ¥3628

JPX · Basic Materials · Construction Materials · Tech Score Neutral · Power 42 · ¥714.8B mcap · 178M float · 0.392% daily turnover

Revenue

$660.7B -0.3% ▼

5Y CAGR: +9.1%

Gross Profit

$218.9B -0.1% ▼

5Y CAGR: +11.5%

Operating Income

$79.1B -1.8% ▼

5Y CAGR: +19.0%

Net Income

$59.8B +3.9% ▲

5Y CAGR: +23.0%

EPS (Diluted)

$281.48 +6.5% ▲

5Y CAGR: +24.0%

EBITDA

$97.5B -1.3% ▼

5Y CAGR: +17.5%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$469.0B	$588.2B	$611.1B	$662.4B	$660.7B
YoY Growth	+9.8%	+25.4%	+3.9%	+8.4%	-0.3%
Cost of Revenue	$330.6B	$408.5B	$414.0B	$443.2B	$441.8B
Gross Profit	$138.3B	$179.7B	$197.1B	$219.1B	$218.9B
Gross Margin	29.5%	30.6%	32.3%	33.1%	33.1%
R&D Expenses	$5.1B	$6.4B	$6.6B	$7.3B	$0
SG&A Expenses	$98.4B	$117.8B	$126.0B	$131.3B	$139.8B
Operating Expenses	$102.8B	$123.4B	$131.7B	$138.6B	$139.8B
Operating Income	$35.5B	$56.3B	$65.4B	$80.5B	$79.1B
Operating Margin	7.6%	9.6%	10.7%	12.2%	12.0%
Interest Expense	$450M	$613M	$1.2B	$1.3B	$1.4B
Income Before Tax	$33.7B	$49.1B	$62.3B	$81.3B	$80.5B
Tax Expense	$10.7B	$15.8B	$18.8B	$23.5B	$20.3B
Net Income	$22.8B	$33.1B	$43.2B	$57.5B	$59.8B
Net Margin	4.9%	5.6%	7.1%	8.7%	9.0%
EPS (Diluted)	$103.13	$149.71	$195.56	$264.40	$281.48
EBITDA	$47.1B	$64.5B	$79.6B	$96.7B	$97.5B
Shares Outstanding	221M	222M	221M	218M	212M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$142.4B	$171.5B	$161.3B	$187.3B	$140.8B	$168.5B	$158.9B	$192.6B
Cost of Revenue	$98.3B	$113.8B	$109.5B	$122.4B	$96.0B	$110.6B	$108.2B	$127.0B
Gross Profit	$44.1B	$57.6B	$51.7B	$64.8B	$44.8B	$57.8B	$50.8B	$65.5B
Gross Margin	31.0%	33.6%	32.1%	34.6%	31.8%	34.3%	31.9%	34.0%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$34.1B	$35.2B	$33.1B	$35.3B	$34.8B	$34.1B	$34.8B	$36.1B
Operating Expenses	$34.1B	$35.2B	$33.1B	$35.3B	$34.8B	$34.1B	$34.8B	$36.1B
Operating Income	$9.9B	$22.4B	$18.7B	$29.5B	$9.9B	$23.8B	$16.0B	$29.4B
Operating Margin	7.0%	13.1%	11.6%	15.8%	7.1%	14.1%	10.1%	15.3%
Interest Expense	$312M	$282M	$355M	$324M	$335M	$327M	$352M	$395M
Income Before Tax	$10.4B	$23.4B	$19.2B	$28.4B	$10.1B	$25.4B	$16.1B	$29.0B
Tax Expense	$3.0B	$6.8B	$5.6B	$8.0B	$2.8B	$6.0B	$4.5B	$7.0B
Net Income	$7.3B	$16.4B	$13.5B	$20.2B	$7.2B	$19.2B	$11.6B	$21.8B
Net Margin	5.1%	9.6%	8.4%	10.8%	5.1%	11.4%	7.3%	11.3%
EPS (Diluted)	$33.44	$75.40	$62.17	$93.45	$33.74	$90.25	$54.49	$103.00
EBITDA	$14.7B	$27.9B	$22.4B	$32.9B	$14.1B	$29.5B	$20.4B	$33.5B
Shares Outstanding	219M	218M	217M	216M	214M	213M	212M	211M

5929.T JPX