¥36.49 ($5.45)

-0.14 (-0.38%)

SHH · Industrials · Electrical Equipment & Parts · Tech Score Strong Sell · Power 31 · ¥30.4B mcap · 456M float · 6.04% daily turnover

Revenue

$8.1B +17.2% ▲

5Y CAGR: +16.1%

Gross Profit

$2.3B +5.2% ▲

5Y CAGR: +11.0%

Operating Income

$741M -7.8% ▼

5Y CAGR: +14.0%

Net Income

$829M +15.8% ▲

5Y CAGR: +19.2%

EPS (Diluted)

$1.00 +14.9% ▲

5Y CAGR: +18.4%

EBITDA

$872M +5.6% ▲

5Y CAGR: +13.1%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$4.3B	$5.1B	$5.8B	$7.0B	$8.1B
YoY Growth	+11.3%	+18.2%	+13.2%	+20.9%	+17.2%
Cost of Revenue	$2.8B	$3.5B	$3.8B	$4.7B	$5.8B
Gross Profit	$1.5B	$1.6B	$1.9B	$2.2B	$2.3B
Gross Margin	35.2%	31.5%	33.3%	32.0%	28.7%
R&D Expenses	$447M	$425M	$541M	$656M	$661M
SG&A Expenses	$629M	$633M	$742M	$817M	$912M
Operating Expenses	$1.0B	$961M	$1.2B	$1.4B	$1.6B
Operating Income	$509M	$637M	$734M	$803M	$741M
Operating Margin	11.8%	12.5%	12.8%	11.6%	9.1%
Interest Expense	$3M	$5M	$3M	$3M	$3M
Income Before Tax	$534M	$654M	$735M	$824M	$932M
Tax Expense	$81M	$110M	$107M	$108M	$103M
Net Income	$452M	$543M	$627M	$716M	$829M
Net Margin	10.5%	10.7%	10.9%	10.3%	10.2%
EPS (Diluted)	$0.56	$0.67	$0.75	$0.87	$1.00
EBITDA	$563M	$670M	$764M	$826M	$872M
Shares Outstanding	813M	813M	836M	823M	829M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$1.6B	$1.9B	$1.8B	$2.2B	$2.1B	$2.1B	$2.2B	$2.3B
Cost of Revenue	$1.0B	$1.4B	$1.2B	$1.6B	$1.5B	$1.5B	$1.5B	$1.6B
Gross Profit	$587M	$505M	$582M	$639M	$660M	$565M	$679M	$733M
Gross Margin	36.3%	27.2%	31.8%	29.2%	31.2%	27.4%	31.5%	31.6%
R&D Expenses	$173M	$162M	$165M	$176M	$170M	$184M	$192M	$171M
SG&A Expenses	$211M	$235M	$200M	$187M	$233M	$246M	$205M	$265M
Operating Expenses	$375M	$391M	$307M	$388M	$437M	$460M	$348M	$499M
Operating Income	$212M	$114M	$275M	$251M	$222M	$105M	$331M	$234M
Operating Margin	13.1%	6.1%	15.1%	11.5%	10.5%	5.1%	15.3%	10.1%
Interest Expense	$48K	$48K	$923K	$0	$0	$0	$0	$0
Income Before Tax	$212M	$117M	$279M	$253M	$257M	$142M	$310M	$265M
Tax Expense	$27M	$12M	$38M	$19M	$30M	$16M	$39M	$22M
Net Income	$186M	$106M	$241M	$235M	$228M	$125M	$271M	$244M
Net Margin	11.5%	5.7%	13.2%	10.7%	10.8%	6.1%	12.5%	10.5%
EPS (Diluted)	$0.22	$0.13	$0.29	$0.28	$0.27	$0.15	$0.33	$0.30
EBITDA	$252M	$84M	$291M	$239M	$257M	$177M	$310M	$272M
Shares Outstanding	843M	833M	833M	833M	844M	825M	820M	825M

601126.SS SHH