Also trades as: KMTUY (OTC) · $vol 6M · KMTUF (OTC) · $vol 0M

¥7,500.00 ($47.52)

-94.00 (-1.24%)

Weekly Expected Move ±4.9%

¥6770 ¥7135 ¥7500 ¥7865 ¥8230

JPX · Industrials · Industrial - Machinery · Tech Score Buy · Power 58 · ¥6.69T mcap · 879M float · 0.378% daily turnover

Revenue

$4.13T +0.7% ▲

5Y CAGR: +13.5%

Gross Profit

$1.26T -4.7% ▼

5Y CAGR: +16.7%

Operating Income

$571.2B -13.1% ▼

5Y CAGR: +27.8%

Net Income

$376.4B -14.4% ▼

5Y CAGR: +28.8%

EPS (Diluted)

$413.91 -12.6% ▼

5Y CAGR: +29.8%

EBITDA

$762.5B -8.7% ▼

5Y CAGR: +19.7%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$2.80T	$3.54T	$3.87T	$4.10T	$4.13T
YoY Growth	+28.0%	+26.4%	+9.1%	+6.2%	+0.7%
Cost of Revenue	$2.02T	$2.50T	$2.65T	$2.78T	$2.87T
Gross Profit	$779.6B	$1.04T	$1.21T	$1.32T	$1.26T
Gross Margin	27.8%	29.3%	31.3%	32.2%	30.5%
R&D Expenses	$77.5B	$90.6B	$103.4B	$110.5B	$0
SG&A Expenses	$464.0B	$545.5B	$501.1B	$665.3B	$688.7B
Operating Expenses	$461.2B	$548.3B	$603.0B	$665.3B	$688.7B
Operating Income	$317.0B	$490.7B	$607.2B	$657.1B	$571.2B
Operating Margin	11.3%	13.8%	15.7%	16.0%	13.8%
Interest Expense	$12.2B	$32.4B	$54.5B	$57.6B	$53.3B
Income Before Tax	$329.8B	$481.7B	$583.9B	$614.4B	$547.3B
Tax Expense	$92.6B	$135.5B	$167.6B	$145.6B	$145.6B
Net Income	$224.9B	$326.4B	$393.4B	$439.6B	$376.4B
Net Margin	8.0%	9.2%	10.2%	10.7%	9.1%
EPS (Diluted)	$237.92	$345.18	$416.30	$473.42	$413.91
EBITDA	$473.1B	$658.5B	$787.0B	$820.1B	$762.5B
Shares Outstanding	944M	945M	945M	928M	909M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$959.8B	$1.01T	$989.2B	$1.15T	$909.5B	$982.1B	$1.02T	$1.22T
Cost of Revenue	$644.3B	$694.1B	$661.1B	$782.5B	$612.0B	$675.9B	$710.9B	$874.1B
Gross Profit	$315.6B	$314.1B	$328.1B	$364.6B	$297.5B	$306.2B	$313.0B	$343.1B
Gross Margin	32.9%	31.2%	33.2%	31.8%	32.7%	31.2%	30.6%	28.2%
R&D Expenses	$0	$0	$0	$110.5B	$0	$0	$0	$0
SG&A Expenses	$158.6B	$166.8B	$165.4B	$173.6B	$157.1B	$168.6B	$170.8B	$191.8B
Operating Expenses	$158.6B	$166.8B	$165.4B	$173.6B	$157.1B	$168.6B	$170.8B	$191.8B
Operating Income	$157.0B	$147.3B	$162.6B	$191.1B	$140.4B	$137.7B	$142.2B	$151.3B
Operating Margin	16.4%	14.6%	16.4%	16.7%	15.4%	14.0%	13.9%	12.4%
Interest Expense	$15.4B	$15.0B	$14.2B	$12.9B	$12.8B	$13.2B	$13.9B	$13.4B
Income Before Tax	$153.0B	$130.3B	$152.2B	$178.9B	$133.4B	$129.5B	$139.1B	$145.3B
Tax Expense	$37.5B	$29.9B	$39.8B	$38.4B	$36.6B	$38.8B	$38.9B	$31.3B
Net Income	$109.7B	$92.0B	$108.3B	$129.5B	$91.2B	$84.4B	$94.1B	$106.4B
Net Margin	11.4%	9.1%	11.0%	11.3%	10.0%	8.6%	9.2%	8.7%
EPS (Diluted)	$116.47	$99.01	$117.59	$139.90	$99.08	$92.65	$104.08	$117.97
EBITDA	$197.9B	$193.4B	$202.5B	$233.8B	$185.4B	$179.5B	$191.3B	$201.3B
Shares Outstanding	942M	946M	923M	923M	920M	911M	904M	902M

6301.T JPX