¥2,709.00 ($17.16)

-82.00 (-2.94%)

Weekly Expected Move ±7.1%

¥2324 ¥2516 ¥2709 ¥2902 ¥3094

JPX · Industrials · Industrial - Machinery · Tech Score Buy · Power 53 · ¥108.1B mcap · 28M float · 1.60% daily turnover

Revenue

$33.9B +4.5% ▲

5Y CAGR: -2.0%

Gross Profit

$11.4B -21.1% ▼

5Y CAGR: -4.9%

Operating Income

$3.3B -49.2% ▼

5Y CAGR: -17.3%

Net Income

$3.0B -53.4% ▼

5Y CAGR: -15.3%

EPS (Diluted)

$73.10 -49.0% ▼

5Y CAGR: -13.8%

EBITDA

$4.5B -52.1% ▼

5Y CAGR: -12.7%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$30.9B	$34.3B	$36.8B	$32.4B	$33.9B
YoY Growth	-17.6%	+11.0%	+7.3%	-12.0%	+4.5%
Cost of Revenue	$17.5B	$19.4B	$18.4B	$17.9B	$22.4B
Gross Profit	$13.4B	$14.9B	$18.5B	$14.5B	$11.4B
Gross Margin	43.3%	43.6%	50.1%	44.7%	33.8%
R&D Expenses	$3.1B	$3.4B	$4.3B	$0	$0
SG&A Expenses	$3.3B	$4.1B	$4.4B	$4.5B	$8.1B
Operating Expenses	$6.4B	$7.5B	$8.7B	$7.9B	$8.1B
Operating Income	$7.0B	$7.4B	$9.8B	$6.6B	$3.3B
Operating Margin	22.7%	21.7%	26.5%	20.3%	9.8%
Interest Expense	$8M	$6M	$5M	$60M	$202M
Income Before Tax	$8.8B	$9.4B	$6.0B	$8.2B	$4.2B
Tax Expense	$2.4B	$2.5B	$1.3B	$1.8B	$1.4B
Net Income	$6.3B	$6.9B	$4.6B	$6.4B	$3.0B
Net Margin	20.5%	20.1%	12.6%	19.6%	8.7%
EPS (Diluted)	$143.12	$155.62	$104.26	$143.38	$73.10
EBITDA	$9.3B	$10.1B	$7.0B	$9.5B	$4.5B
Shares Outstanding	44M	44M	44M	44M	40M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$8.5B	$7.2B	$7.9B	$5.9B	$9.9B	$10.2B	$7.0B	$8.9B
Cost of Revenue	$4.4B	$4.9B	$5.3B	$4.0B	$6.1B	$7.1B	$4.6B	$6.0B
Gross Profit	$4.1B	$2.3B	$2.6B	$1.9B	$3.8B	$3.1B	$2.3B	$2.9B
Gross Margin	48.1%	32.1%	33.1%	32.7%	38.5%	30.4%	33.5%	32.3%
R&D Expenses	$0	$3.4B	$0	$862M	$0	$0	$0	$0
SG&A Expenses	$1.7B	$1.3B	$1.9B	$733M	$2.1B	$2.6B	$1.8B	$2.3B
Operating Expenses	$1.7B	$2.1B	$1.9B	$1.6B	$2.1B	$2.6B	$1.8B	$2.3B
Operating Income	$2.4B	$252M	$756M	$352M	$1.7B	$499M	$511M	$576M
Operating Margin	27.9%	3.5%	9.6%	5.9%	17.5%	4.9%	7.3%	6.5%
Interest Expense	$94K	$58M	$49M	$49M	$49M	$55M	$55M	$61M
Income Before Tax	$2.5B	$1.2B	$739M	$368M	$1.5B	$1.6B	$280M	$413M
Tax Expense	$251M	$361M	-$33M	$108M	$526M	$774M	$381M	$413M
Net Income	$2.3B	$911M	$809M	$296M	$959M	$895M	-$83M	$66M
Net Margin	26.6%	12.6%	10.2%	5.0%	9.7%	8.8%	-1.2%	0.7%
EPS (Diluted)	$50.83	$20.93	$19.20	$7.07	$23.84	$22.36	$-2.08	$1.65
EBITDA	$2.6B	$556M	$1.1B	$712M	$1.8B	$775M	$784M	$898M
Shares Outstanding	45M	44M	42M	42M	40M	40M	40M	40M

6235.T JPX