¥8,400.00 ($53.31)

+130.00 (+1.57%)

Weekly Expected Move ±4.5%

¥7523 ¥7897 ¥8270 ¥8643 ¥9017

JPX · Industrials · Industrial - Machinery · Tech Score Neutral · Power 49 · ¥124.0B mcap · 8M float · 0.438% daily turnover

Revenue

$43.7B +18.7% ▲

5Y CAGR: +9.9%

Gross Profit

$20.6B +18.4% ▲

5Y CAGR: +10.8%

Operating Income

$10.6B +34.6% ▲

5Y CAGR: +17.0%

Net Income

$7.7B +33.9% ▲

5Y CAGR: +12.8%

EPS (Diluted)

$516.31 +33.9% ▲

5Y CAGR: +12.8%

EBITDA

$12.5B +27.8% ▲

5Y CAGR: +14.2%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$35.9B	$30.3B	$34.8B	$36.8B	$43.7B
YoY Growth	+31.7%	-15.6%	+14.9%	+5.7%	+18.7%
Cost of Revenue	$19.3B	$16.9B	$19.1B	$19.4B	$23.1B
Gross Profit	$16.6B	$13.4B	$15.6B	$17.4B	$20.6B
Gross Margin	46.2%	44.3%	45.0%	47.3%	47.1%
R&D Expenses	$800M	$495M	$278M	$467M	$790M
SG&A Expenses	$7.0B	$7.4B	$8.6B	$9.5B	$9.2B
Operating Expenses	$7.8B	$7.9B	$8.5B	$9.5B	$9.9B
Operating Income	$8.7B	$5.6B	$7.2B	$7.9B	$10.6B
Operating Margin	24.3%	18.4%	20.6%	21.5%	24.4%
Interest Expense	$49M	$38M	$38M	$38M	$44M
Income Before Tax	$9.6B	$8.9B	$7.0B	$8.0B	$10.9B
Tax Expense	$2.9B	$2.8B	$1.9B	$2.2B	$3.2B
Net Income	$6.7B	$6.1B	$5.1B	$5.8B	$7.7B
Net Margin	18.6%	20.2%	14.6%	15.7%	17.7%
EPS (Diluted)	$445.58	$408.90	$339.20	$385.49	$516.31
EBITDA	$10.3B	$10.6B	$8.7B	$9.9B	$12.5B
Shares Outstanding	15M	15M	15M	15M	15M

Line Item	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3
Revenue	$10.3B	$9.4B	$12.5B	$10.9B	$10.9B	$11.3B	$12.7B	$11.9B
Cost of Revenue	$5.2B	$5.0B	$6.6B	$5.4B	$6.0B	$5.9B	$6.3B	$5.6B
Gross Profit	$5.1B	$4.4B	$5.8B	$5.5B	$4.9B	$5.5B	$6.4B	$6.3B
Gross Margin	49.3%	46.9%	46.9%	50.2%	44.6%	48.1%	50.7%	52.7%
R&D Expenses	$110M	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$2.4B	$2.4B	$2.4B	$2.5B	$2.7B	$2.9B	$2.5B	$2.6B
Operating Expenses	$2.4B	$2.4B	$2.4B	$2.5B	$2.7B	$2.9B	$2.5B	$2.6B
Operating Income	$2.7B	$2.1B	$3.4B	$3.0B	$2.2B	$2.6B	$3.9B	$3.7B
Operating Margin	26.4%	21.8%	27.4%	27.5%	20.0%	22.8%	30.9%	30.7%
Interest Expense	$9M	$1M	$8M	$8M	$20M	$7M	$8M	$8M
Income Before Tax	$2.2B	$2.5B	$3.3B	$2.9B	$2.3B	$2.7B	$3.9B	$3.7B
Tax Expense	$544M	$749M	$978M	$859M	$576M	$839M	$1.1B	$1.3B
Net Income	$1.7B	$1.7B	$2.3B	$2.0B	$1.7B	$1.9B	$2.9B	$2.5B
Net Margin	16.0%	18.1%	18.4%	18.8%	15.5%	16.7%	22.7%	20.6%
EPS (Diluted)	$110.46	$114.13	$153.22	$135.95	$113.00	$126.68	$192.45	$163.83
EBITDA	$2.7B	$2.5B	$3.7B	$3.4B	$2.7B	$3.1B	$4.4B	$4.1B
Shares Outstanding	15M	15M	15M	15M	15M	15M	15M	15M

6284.T JPX