Also trades as: SKUYF (OTC) · $vol 0M

¥2,633.00 ($16.68)

-37.00 (-1.39%)

Weekly Expected Move ±4.2%

¥2411 ¥2522 ¥2633 ¥2744 ¥2855

JPX · Industrials · Industrial - Machinery · Tech Score Neutral · Power 44 · ¥47.9B mcap · 10M float · 0.406% daily turnover

Revenue

$61.9B +18.3% ▲

5Y CAGR: +6.5%

Gross Profit

$17.2B +17.8% ▲

5Y CAGR: +7.3%

Operating Income

$4.8B +51.7% ▲

5Y CAGR: +10.8%

Net Income

$3.0B +44.6% ▲

5Y CAGR: +16.1%

EPS (Diluted)

$158.68 +44.5% ▲

5Y CAGR: +15.8%

EBITDA

$7.9B +34.2% ▲

5Y CAGR: +8.2%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$36.5B	$34.4B	$40.7B	$52.3B	$61.9B
YoY Growth	-18.9%	-5.8%	+18.3%	+28.6%	+18.3%
Cost of Revenue	$26.5B	$24.4B	$29.2B	$37.7B	$44.7B
Gross Profit	$10.0B	$10.0B	$11.5B	$14.6B	$17.2B
Gross Margin	27.4%	29.0%	28.3%	27.9%	27.8%
R&D Expenses	$976M	$855M	$648M	$654M	$0
SG&A Expenses	$5.6B	$6.8B	$7.4B	$9.8B	$12.4B
Operating Expenses	$8.6B	$8.9B	$9.5B	$11.4B	$12.4B
Operating Income	$1.4B	$1.0B	$2.0B	$3.2B	$4.8B
Operating Margin	3.9%	3.0%	4.9%	6.0%	7.8%
Interest Expense	$240M	$223M	$249M	$213M	$246M
Income Before Tax	$1.5B	$2.5B	$2.8B	$3.6B	$5.3B
Tax Expense	$411M	$1.1B	$1.1B	$1.5B	$2.4B
Net Income	$751M	$1.4B	$1.7B	$2.1B	$3.0B
Net Margin	2.1%	4.2%	4.2%	4.0%	4.8%
EPS (Diluted)	$40.17	$77.18	$90.50	$109.78	$158.68
EBITDA	$4.3B	$4.5B	$4.9B	$5.9B	$7.9B
Shares Outstanding	19M	19M	19M	19M	19M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$13.6B	$12.8B	$21.7B	$15.3B	$16.7B	$17.2B	$23.9B	$17.6B
Cost of Revenue	$9.6B	$9.4B	$14.7B	$11.4B	$12.0B	$12.5B	$16.2B	$12.9B
Gross Profit	$4.0B	$3.5B	$7.0B	$3.9B	$4.7B	$4.7B	$7.7B	$4.8B
Gross Margin	29.2%	27.0%	32.1%	25.4%	28.3%	27.3%	32.1%	27.0%
R&D Expenses	$0	$0	$569M	$0	$0	$0	$0	$0
SG&A Expenses	$3.8B	$2.5B	$3.6B	$3.1B	$3.5B	$3.5B	$4.3B	$3.7B
Operating Expenses	$3.8B	$2.5B	$3.6B	$3.1B	$3.5B	$3.5B	$4.3B	$3.7B
Operating Income	$168M	$958M	$3.4B	$800M	$1.2B	$1.2B	$3.4B	$1.1B
Operating Margin	1.2%	7.5%	15.5%	5.2%	7.4%	6.9%	14.1%	6.1%
Interest Expense	$67M	$51M	$57M	$98M	$66M	$93M	$87M	$72M
Income Before Tax	$221M	$1.1B	$3.4B	$960M	$1.2B	$2.8B	$3.0B	$1.2B
Tax Expense	$192M	$969M	$882M	$446M	$506M	$988M	$963M	$467M
Net Income	$72M	$151M	$2.5B	$496M	$702M	$1.8B	$2.1B	$741M
Net Margin	0.5%	1.2%	11.7%	3.3%	4.2%	10.6%	8.7%	4.2%
EPS (Diluted)	$3.83	$7.94	$134.35	$26.63	$38.15	$99.20	$112.89	$40.87
EBITDA	$752M	$1.5B	$4.1B	$1.7B	$1.9B	$1.9B	$4.2B	$1.7B
Shares Outstanding	19M	19M	19M	19M	18M	18M	18M	18M

6357.T JPX