¥4.54 ($0.68)

+0.11 (+2.48%)

SHH · Basic Materials · Steel · Tech Score Sell · Power 37 · ¥28.0B mcap · 2.28B float · 1.69% daily turnover

Revenue

$57.9B -6.3% ▼

5Y CAGR: +1.7%

Gross Profit

$7.8B +8.6% ▲

5Y CAGR: +6.9%

Operating Income

$3.2B +21.1% ▲

5Y CAGR: -4.0%

Net Income

$2.9B +26.8% ▲

5Y CAGR: +0.2%

EPS (Diluted)

$0.47 +28.2% ▲

5Y CAGR: -3.3%

EBITDA

$5.8B +3.8% ▲

5Y CAGR: +1.6%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$76.6B	$70.7B	$72.5B	$61.8B	$57.9B
YoY Growth	+44.1%	-7.7%	+2.7%	-14.8%	-6.3%
Cost of Revenue	$67.6B	$63.3B	$65.1B	$54.7B	$50.1B
Gross Profit	$9.0B	$7.4B	$7.4B	$7.1B	$7.8B
Gross Margin	11.8%	10.4%	10.3%	11.6%	13.4%
R&D Expenses	$1.8B	$2.3B	$2.4B	$2.4B	$2.2B
SG&A Expenses	$1.6B	$1.8B	$2.1B	$1.7B	$1.8B
Operating Expenses	$3.8B	$4.6B	$4.8B	$4.5B	$4.6B
Operating Income	$5.2B	$2.8B	$2.7B	$2.6B	$3.2B
Operating Margin	6.8%	3.9%	3.7%	4.2%	5.4%
Interest Expense	$502M	$647M	$757M	$817M	$718M
Income Before Tax	$5.2B	$2.6B	$2.6B	$2.6B	$3.4B
Tax Expense	$914M	$309M	$403M	$389M	$623M
Net Income	$4.2B	$2.2B	$2.1B	$2.3B	$2.9B
Net Margin	5.5%	3.1%	2.9%	3.7%	5.0%
EPS (Diluted)	$0.68	$0.35	$0.34	$0.37	$0.47
EBITDA	$7.2B	$5.5B	$5.3B	$5.6B	$5.8B
Shares Outstanding	6.14B	6.15B	6.17B	6.17B	6.17B

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$15.6B	$12.5B	$14.4B	$14.6B	$14.3B	$14.7B	$14.4B	$16.7B
Cost of Revenue	$13.4B	$11.2B	$12.7B	$12.8B	$12.2B	$12.6B	$12.7B	$14.4B
Gross Profit	$2.2B	$1.3B	$1.7B	$1.8B	$2.2B	$2.1B	$1.7B	$2.3B
Gross Margin	14.1%	10.2%	11.8%	12.5%	15.1%	14.3%	11.9%	13.9%
R&D Expenses	$628M	$533M	$591M	$527M	$639M	$529M	$587M	$0
SG&A Expenses	$686M	$342M	$482M	$473M	$733M	$225M	$508M	$494M
Operating Expenses	$1.6B	$739M	$1.0B	$743M	$1.2B	$1.2B	$1.2B	$1.4B
Operating Income	$640M	$544M	$663M	$1.1B	$914M	$887M	$526M	$943M
Operating Margin	4.1%	4.3%	4.6%	7.4%	6.4%	6.0%	3.7%	5.6%
Interest Expense	$92M	$272M	$182M	$131M	$156M	$212M	$165M	$166M
Income Before Tax	$633M	$521M	$657M	$1.0B	$886M	$818M	$684M	$890M
Tax Expense	$98M	$96M	$93M	$181M	$200M	$149M	$95M	$146M
Net Income	$520M	$507M	$578M	$885M	$713M	$691M	$597M	$725M
Net Margin	3.3%	4.1%	4.0%	6.1%	5.0%	4.7%	4.1%	4.3%
EPS (Diluted)	$0.08	$0.08	$0.09	$0.14	$0.12	$0.11	$0.10	$0.12
EBITDA	$1.5B	$1.3B	$1.3B	$1.4B	$1.0B	$1.7B	$849M	$943M
Shares Outstanding	6.17B	6.17B	6.17B	6.17B	6.17B	6.17B	6.17B	6.17B

600282.SS SHH