¥1,409.00 ($8.93)

-6.00 (-0.42%)

Weekly Expected Move ±3.4%

¥1312 ¥1361 ¥1409 ¥1457 ¥1506

JPX · Industrials · Specialty Business Services · Tech Score Neutral · Power 54 · ¥81.2B mcap · 30M float · 1.18% daily turnover

Revenue

$20.3B +12.0% ▲

5Y CAGR: +24.0%

Gross Profit

$11.7B +1.1% ▲

5Y CAGR: +21.0%

Operating Income

$6.3B -6.5% ▼

5Y CAGR: +16.3%

Net Income

$4.7B -4.7% ▼

5Y CAGR: +16.5%

EPS (Diluted)

$81.93 -4.7% ▼

5Y CAGR: -6.5%

EBITDA

$6.5B -5.7% ▼

5Y CAGR: +16.8%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$8.3B	$10.7B	$13.8B	$18.1B	$20.3B
YoY Growth	+20.6%	+28.6%	+28.9%	+31.2%	+12.0%
Cost of Revenue	$3.1B	$3.6B	$4.6B	$6.5B	$8.6B
Gross Profit	$5.2B	$7.2B	$9.2B	$11.6B	$11.7B
Gross Margin	62.7%	66.7%	66.9%	64.0%	57.8%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$2.0B	$0	$0	$0	$5.4B
Operating Expenses	$2.0B	$2.9B	$4.0B	$4.8B	$5.4B
Operating Income	$3.2B	$4.2B	$5.2B	$6.8B	$6.3B
Operating Margin	38.2%	39.4%	37.6%	37.3%	31.2%
Interest Expense	$0	$0	$0	$0	$0
Income Before Tax	$3.1B	$4.2B	$5.2B	$6.7B	$6.4B
Tax Expense	$937M	$1.3B	$1.3B	$1.8B	$1.6B
Net Income	$2.2B	$3.0B	$3.9B	$5.0B	$4.7B
Net Margin	26.5%	27.6%	28.0%	27.3%	23.2%
EPS (Diluted)	$115.09	$154.65	$201.46	$258.03	$81.93
EBITDA	$3.2B	$4.3B	$5.3B	$6.9B	$6.5B
Shares Outstanding	19M	19M	19M	19M	58M

Line Item	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3
Revenue	$4.9B	$3.7B	$5.3B	$5.5B	$5.9B	$4.8B	$4.9B	$6.3B
Cost of Revenue	$1.9B	$1.8B	$2.0B	$2.4B	$2.4B	$2.2B	$2.1B	$2.4B
Gross Profit	$3.0B	$1.9B	$3.3B	$3.1B	$3.5B	$2.7B	$2.8B	$3.8B
Gross Margin	61.7%	51.0%	63.0%	56.6%	59.1%	54.9%	57.8%	61.2%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$1.1B	$1.3B	$1.4B	$1.4B	$1.3B	$1.4B	$1.4B	$1.4B
Operating Expenses	$1.2B	$1.3B	$1.4B	$1.4B	$1.3B	$1.4B	$1.4B	$1.4B
Operating Income	$1.8B	$531M	$1.9B	$1.7B	$2.2B	$1.2B	$1.4B	$2.4B
Operating Margin	36.7%	14.5%	36.1%	30.4%	37.8%	25.8%	28.8%	38.7%
Interest Expense	$0	-$80K	$0	$0	$0	$0	$0	$0
Income Before Tax	$1.9B	$612M	$1.9B	$1.6B	$2.2B	$1.2B	$1.5B	$2.4B
Tax Expense	$207M	$192M	$598M	$514M	$345M	$384M	$475M	$845M
Net Income	$1.6B	$420M	$1.3B	$1.1B	$1.9B	$855M	$996M	$1.6B
Net Margin	33.8%	11.5%	25.0%	20.3%	31.8%	17.6%	20.3%	24.8%
EPS (Diluted)	$85.72	$21.85	$68.74	$19.33	$32.41	$14.83	$17.29	$27.01
EBITDA	$1.8B	$574M	$2.0B	$1.7B	$2.3B	$1.3B	$1.5B	$2.5B
Shares Outstanding	19M	19M	19M	58M	58M	58M	58M	58M

6196.T JPX