Also trades as: SOHVF (OTC) · $vol 0M · SOHVY (OTC) · $vol 0M

¥6,303.00 ($39.87)

+87.00 (+1.40%)

Weekly Expected Move ±5.9%

¥5484 ¥5850 ¥6216 ¥6582 ¥6948

JPX · Industrials · Industrial - Machinery · Tech Score Strong Buy · Power 68 · ¥738.9B mcap · 108M float · 0.761% daily turnover

Revenue

$1.07T -0.4% ▼

5Y CAGR: +4.7%

Gross Profit

$261.1B +1.6% ▲

5Y CAGR: +7.1%

Operating Income

$51.5B -6.6% ▼

5Y CAGR: +0.1%

Net Income

$30.9B +300.7% ▲

5Y CAGR: +2.9%

EPS (Diluted)

$257.42 +303.1% ▲

5Y CAGR: +3.3%

EBITDA

$88.0B +40.5% ▲

5Y CAGR: +2.1%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$944.0B	$1.14T	$1.08T	$1.07T	$1.07T
YoY Growth	+11.2%	+20.6%	-5.0%	-1.0%	-0.4%
Cost of Revenue	$732.0B	$887.2B	$826.3B	$814.1B	$805.8B
Gross Profit	$212.0B	$251.5B	$255.2B	$257.0B	$261.1B
Gross Margin	22.5%	22.1%	23.6%	24.0%	24.5%
R&D Expenses	$0	$23.2B	$0	$0	$31.1B
SG&A Expenses	$0	$168.6B	$180.9B	$168.5B	$178.5B
Operating Expenses	$146.3B	$191.8B	$180.9B	$201.9B	$209.6B
Operating Income	$65.7B	$59.7B	$74.4B	$55.1B	$51.5B
Operating Margin	7.0%	5.2%	6.9%	5.1%	4.8%
Interest Expense	$748M	$1.5B	$2.5B	$3.6B	$3.8B
Income Before Tax	$62.4B	$23.7B	$51.4B	$21.7B	$44.8B
Tax Expense	$17.1B	$17.6B	$18.7B	$13.3B	$13.7B
Net Income	$44.1B	$7.7B	$32.7B	$7.7B	$30.9B
Net Margin	4.7%	0.7%	3.0%	0.7%	2.9%
EPS (Diluted)	$359.61	$62.92	$267.31	$63.86	$257.42
EBITDA	$96.5B	$102.8B	$110.7B	$62.7B	$88.0B
Shares Outstanding	123M	122M	122M	121M	120M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$265.5B	$251.7B	$299.1B	$241.5B	$253.1B	$258.6B	$313.7B	$241.5B
Cost of Revenue	$201.0B	$192.5B	$230.4B	$181.3B	$191.3B	$195.1B	$238.3B	$181.1B
Gross Profit	$64.6B	$59.3B	$68.6B	$60.3B	$61.8B	$63.5B	$75.3B	$60.5B
Gross Margin	24.3%	23.5%	22.9%	24.9%	24.4%	24.6%	24.0%	25.0%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$31.1B
SG&A Expenses	$49.7B	$51.5B	$21.1B	$49.1B	$51.3B	$50.4B	$58.6B	$18.1B
Operating Expenses	$49.7B	$51.5B	$54.6B	$49.1B	$51.3B	$50.4B	$58.6B	$49.3B
Operating Income	$14.9B	$7.7B	$14.1B	$11.2B	$10.5B	$13.1B	$16.7B	$11.2B
Operating Margin	5.6%	3.1%	4.7%	4.6%	4.1%	5.1%	5.3%	4.6%
Interest Expense	$907M	$310M	$988M	$856M	$897M	$943M	$1.1B	$856M
Income Before Tax	$14.9B	$981M	-$12.8B	$9.9B	$9.4B	$11.1B	$14.4B	$9.9B
Tax Expense	$4.5B	$317M	$3.8B	$3.4B	$3.4B	$3.5B	$3.4B	$3.4B
Net Income	$9.9B	$788M	-$16.6B	$6.5B	$5.9B	$7.5B	$11.0B	$6.5B
Net Margin	3.7%	0.3%	-5.5%	2.7%	2.3%	2.9%	3.5%	2.7%
EPS (Diluted)	$81.71	$6.56	$-137.93	$54.04	$49.13	$62.40	$91.84	$54.05
EBITDA	$15.8B	$16.8B	-$2.8B	$20.0B	$19.7B	$21.7B	$26.6B	$22.8B
Shares Outstanding	121M	120M	120M	120M	120M	120M	120M	120M

6302.T JPX