¥3,045.00 ($19.31)

-5.00 (-0.16%)

Weekly Expected Move ±5.9%

¥2693 ¥2871 ¥3050 ¥3229 ¥3407

JPX · Industrials · Industrial - Pollution & Treatment Controls · Tech Score Sell · Power 33 · ¥69.5B mcap · 18M float · 1.08% daily turnover

Revenue

$59.2B +23.9% ▲

5Y CAGR: +5.6%

Gross Profit

$13.2B +16.2% ▲

5Y CAGR: +11.9%

Operating Income

$5.7B +29.1% ▲

5Y CAGR: +20.7%

Net Income

$4.9B -9.6% ▼

5Y CAGR: +21.3%

EPS (Diluted)

$213.76 -9.5% ▼

5Y CAGR: +21.9%

EBITDA

$7.8B -7.3% ▼

5Y CAGR: +22.6%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$48.8B	$45.4B	$44.6B	$47.8B	$59.2B
YoY Growth	+8.2%	-6.8%	-1.9%	+7.1%	+23.9%
Cost of Revenue	$40.7B	$37.1B	$35.9B	$36.4B	$46.2B
Gross Profit	$8.0B	$8.3B	$8.7B	$11.4B	$13.2B
Gross Margin	16.4%	18.3%	19.5%	23.8%	22.3%
R&D Expenses	$362M	$230M	$276M	$598M	$510M
SG&A Expenses	$1.1B	$1.4B	$5.7B	$6.2B	$6.8B
Operating Expenses	$5.3B	$5.5B	$6.1B	$7.0B	$7.5B
Operating Income	$2.7B	$2.8B	$2.5B	$4.4B	$5.7B
Operating Margin	5.6%	6.1%	5.7%	9.2%	9.6%
Interest Expense	$37M	$31M	$30M	$30M	$30M
Income Before Tax	$3.6B	$3.5B	$4.4B	$7.7B	$6.8B
Tax Expense	$1.0B	$1.1B	$1.3B	$2.3B	$1.9B
Net Income	$2.5B	$2.5B	$3.0B	$5.4B	$4.9B
Net Margin	5.2%	5.6%	6.8%	11.3%	8.2%
EPS (Diluted)	$110.31	$111.69	$133.22	$236.23	$213.76
EBITDA	$4.2B	$4.2B	$5.0B	$8.4B	$7.8B
Shares Outstanding	23M	23M	23M	23M	23M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$14.7B	$14.7B	$17.9B	$15.8B	$20.3B	$23.1B	$25.0B	$18.8B
Cost of Revenue	$11.7B	$11.6B	$13.6B	$12.4B	$15.9B	$18.7B	$19.0B	$14.6B
Gross Profit	$2.9B	$3.1B	$4.3B	$3.4B	$4.4B	$4.4B	$6.0B	$4.2B
Gross Margin	20.0%	21.3%	24.1%	21.6%	21.9%	19.1%	24.0%	22.4%
R&D Expenses	$0	$0	$510M	$0	$0	$0	$0	$0
SG&A Expenses	$1.8B	$1.8B	$1.5B	$2.0B	$2.2B	$2.0B	$2.6B	$2.2B
Operating Expenses	$1.8B	$1.8B	$2.0B	$2.0B	$2.2B	$2.0B	$2.6B	$2.2B
Operating Income	$1.2B	$1.4B	$2.1B	$1.4B	$2.2B	$2.4B	$3.4B	$2.0B
Operating Margin	7.9%	9.3%	11.5%	9.1%	11.0%	10.5%	13.5%	10.8%
Interest Expense	$8M	$7M	$8M	$7M	$8M	$5M	$7M	$18M
Income Before Tax	$833M	$1.6B	$3.1B	$1.8B	$2.1B	$2.2B	$4.4B	$2.9B
Tax Expense	$287M	$523M	$739M	$587M	$582M	$672M	$1.0B	$923M
Net Income	$546M	$1.0B	$2.4B	$1.2B	$1.5B	$1.5B	$3.3B	$1.9B
Net Margin	3.7%	7.1%	13.2%	7.4%	7.4%	6.6%	13.4%	10.3%
EPS (Diluted)	$23.93	$45.96	$103.70	$51.19	$66.44	$67.26	$146.41	$85.25
EBITDA	$1.2B	$1.5B	$3.2B	$2.0B	$2.3B	$2.4B	$3.6B	$2.2B
Shares Outstanding	23M	23M	23M	23M	23M	23M	23M	23M

6331.T JPX