Also trades as: MIURF (OTC) · $vol 0M

¥2,998.00 ($19.00)

-2.00 (-0.07%)

Weekly Expected Move ±3.5%

¥2790 ¥2894 ¥2998 ¥3102 ¥3206

JPX · Industrials · Industrial - Machinery · Tech Score Strong Sell · Power 32 · ¥346.9B mcap · 79M float · 0.510% daily turnover

Revenue

$268.7B +6.9% ▲

5Y CAGR: +14.8%

Gross Profit

$101.6B +7.8% ▲

5Y CAGR: +13.1%

Operating Income

$29.5B +19.0% ▲

5Y CAGR: +11.4%

Net Income

$27.6B +18.5% ▲

5Y CAGR: +16.8%

EPS (Diluted)

$238.62 +15.7% ▲

5Y CAGR: +16.2%

EBITDA

$53.4B +34.0% ▲

5Y CAGR: +16.4%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$143.5B	$158.4B	$159.7B	$251.3B	$268.7B
YoY Growth	+6.5%	+10.3%	+0.8%	+57.4%	+6.9%
Cost of Revenue	$84.6B	$94.1B	$92.9B	$157.1B	$167.1B
Gross Profit	$59.0B	$64.3B	$66.8B	$94.2B	$101.6B
Gross Margin	41.1%	40.6%	41.8%	37.5%	37.8%
R&D Expenses	$2.9B	$3.4B	$3.2B	$4.6B	$0
SG&A Expenses	$33.3B	$35.5B	$37.6B	$54.6B	$72.1B
Operating Expenses	$40.2B	$43.1B	$44.8B	$69.4B	$72.1B
Operating Income	$18.8B	$21.2B	$22.1B	$24.8B	$29.5B
Operating Margin	13.1%	13.4%	13.8%	9.9%	11.0%
Interest Expense	$137M	$596M	$1.2B	$1.8B	$1.7B
Income Before Tax	$20.2B	$23.5B	$26.8B	$29.6B	$37.9B
Tax Expense	$6.0B	$6.5B	$7.3B	$6.3B	$10.3B
Net Income	$14.2B	$16.9B	$19.4B	$23.3B	$27.6B
Net Margin	9.9%	10.7%	12.1%	9.3%	10.3%
EPS (Diluted)	$125.96	$149.38	$174.89	$206.26	$238.62
EBITDA	$26.9B	$29.4B	$30.8B	$39.9B	$53.4B
Shares Outstanding	113M	113M	111M	113M	116M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$44.5B	$66.9B	$63.8B	$76.1B	$52.5B	$71.4B	$64.1B	$80.6B
Cost of Revenue	$27.6B	$40.7B	$38.7B	$50.0B	$32.0B	$44.4B	$39.0B	$51.7B
Gross Profit	$16.9B	$26.1B	$25.1B	$26.1B	$20.5B	$27.0B	$25.1B	$28.9B
Gross Margin	37.9%	39.1%	39.4%	34.3%	39.1%	37.8%	39.2%	35.9%
R&D Expenses	$0	$0	$0	$4.6B	$0	$0	$0	$0
SG&A Expenses	$15.4B	$15.5B	$15.4B	$8.4B	$16.9B	$17.1B	$17.8B	$20.3B
Operating Expenses	$14.9B	$16.0B	$15.4B	$23.2B	$17.0B	$17.1B	$17.8B	$20.3B
Operating Income	$583M	$10.6B	$9.7B	$2.9B	$3.5B	$9.9B	$7.3B	$8.7B
Operating Margin	1.3%	15.9%	15.2%	3.9%	6.7%	13.9%	11.4%	10.7%
Interest Expense	$343M	$545M	$422M	$456M	$611M	$189M	$378M	$511M
Income Before Tax	$2.2B	$10.4B	$12.7B	$3.4B	$4.8B	$11.8B	$10.2B	$10.9B
Tax Expense	$771M	$2.4B	$4.2B	-$1.1B	$1.5B	$3.0B	$2.3B	$3.4B
Net Income	$2.4B	$8.0B	$8.4B	$4.5B	$3.5B	$8.8B	$7.9B	$7.5B
Net Margin	5.3%	11.9%	13.2%	5.9%	6.6%	12.3%	12.3%	9.3%
EPS (Diluted)	$21.44	$72.28	$72.98	$39.09	$29.82	$75.95	$68.29	$64.56
EBITDA	$4.0B	$12.7B	$12.8B	$10.5B	$6.9B	$14.2B	$14.1B	$15.1B
Shares Outstanding	110M	110M	116M	116M	116M	116M	116M	116M

6005.T JPX