¥1,900.00 ($12.04)

+11.00 (+0.58%)

Weekly Expected Move ±5.2%

¥1693 ¥1791 ¥1889 ¥1987 ¥2085

JPX · Industrials · Agricultural - Machinery · Tech Score Neutral · Power 48 · ¥42.7B mcap · 14M float · 1.00% daily turnover

Revenue

$185.8B +10.3% ▲

5Y CAGR: +4.5%

Gross Profit

$55.7B +9.9% ▲

5Y CAGR: +5.1%

Operating Income

$4.2B +120.2% ▲

5Y CAGR: +15.2%

Net Income

$2.8B +191.3% ▲

EPS (Diluted)

$121.85 +191.2% ▲

EBITDA

$9.4B +28.2% ▲

5Y CAGR: +79.3%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$158.2B	$166.6B	$169.9B	$168.4B	$185.8B
YoY Growth	+6.0%	+5.3%	+2.0%	-0.9%	+10.3%
Cost of Revenue	$111.4B	$116.7B	$119.6B	$117.8B	$130.1B
Gross Profit	$46.8B	$49.9B	$50.4B	$50.6B	$55.7B
Gross Margin	29.6%	29.9%	29.6%	30.1%	30.0%
R&D Expenses	$1.3B	$1.6B	$1.4B	$0	$0
SG&A Expenses	$4.3B	$5.6B	$5.1B	$5.1B	$51.4B
Operating Expenses	$42.7B	$46.4B	$48.1B	$48.7B	$51.4B
Operating Income	$4.1B	$3.5B	$2.3B	$1.9B	$4.2B
Operating Margin	2.6%	2.1%	1.3%	1.1%	2.3%
Interest Expense	$551M	$665M	$1.1B	$1.4B	$1.5B
Income Before Tax	$4.4B	$5.3B	$1.9B	-$1.5B	$4.4B
Tax Expense	$1.1B	$1.0B	$1.5B	$1.0B	$1.5B
Net Income	$3.2B	$4.1B	$29M	-$3.0B	$2.8B
Net Margin	2.0%	2.5%	0.0%	-1.8%	1.5%
EPS (Diluted)	$141.27	$182.08	$1.28	$-133.59	$121.85
EBITDA	$11.5B	$12.0B	$8.6B	$7.4B	$9.4B
Shares Outstanding	23M	23M	23M	23M	23M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$37.4B	$39.8B	$46.2B	$54.7B	$42.8B	$42.1B	$51.5B	$50.4B
Cost of Revenue	$25.5B	$28.1B	$32.4B	$39.1B	$29.1B	$29.6B	$35.5B	$34.3B
Gross Profit	$12.0B	$11.8B	$13.8B	$15.6B	$13.8B	$12.5B	$16.0B	$16.1B
Gross Margin	32.0%	29.5%	29.9%	28.5%	32.2%	29.7%	31.0%	32.0%
R&D Expenses	$0	$1.5B	$0	$0	$0	$0	$0	$0
SG&A Expenses	$11.1B	$10.4B	$12.4B	$12.6B	$12.2B	$14.3B	$13.4B	$13.2B
Operating Expenses	$11.1B	$12.9B	$12.4B	$12.6B	$12.2B	$14.3B	$13.4B	$13.2B
Operating Income	$899M	-$1.2B	$1.4B	$3.0B	$1.6B	-$1.8B	$2.6B	$3.0B
Operating Margin	2.4%	-3.0%	3.0%	5.4%	3.8%	-4.2%	5.1%	5.9%
Interest Expense	$286M	$378M	$397M	$494M	$323M	$317M	$378M	$737M
Income Before Tax	$411M	-$2.1B	$1.8B	$2.9B	$1.5B	-$1.8B	$2.4B	$2.4B
Tax Expense	$206M	$170M	$243M	$1.1B	$692M	-$476M	$709M	$708M
Net Income	$114M	-$2.5B	$1.5B	$1.8B	$849M	-$1.4B	$1.5B	$1.6B
Net Margin	0.3%	-6.3%	3.3%	3.2%	2.0%	-3.2%	2.9%	3.2%
EPS (Diluted)	$5.04	$-110.16	$66.97	$77.68	$37.56	$-60.36	$65.67	$71.52
EBITDA	$2.3B	$168M	$3.5B	$4.7B	$3.1B	-$424M	$3.9B	$4.3B
Shares Outstanding	23M	23M	23M	23M	23M	23M	23M	23M

6310.T JPX