Also trades as: DKILF (OTC) · $vol 5M · DKILY (OTC) · $vol 4M

¥20,585.00 ($130.47)

-400.00 (-1.91%)

Weekly Expected Move ±2.2%

¥19691 ¥20138 ¥20585 ¥21032 ¥21479

JPX · Industrials · Industrial - Machinery · Tech Score Neutral · Power 48 · ¥5.73T mcap · 278M float · 0.445% daily turnover

Revenue

$5.02T +5.5% ▲

5Y CAGR: +15.0%

Gross Profit

$1.68T +3.3% ▲

5Y CAGR: +14.2%

Operating Income

$415.0B +3.3% ▲

5Y CAGR: +11.7%

Net Income

$275.2B +4.0% ▲

5Y CAGR: +12.0%

EPS (Diluted)

$939.14 +3.9% ▲

5Y CAGR: +12.0%

EBITDA

$718.8B +8.1% ▲

5Y CAGR: +14.1%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$3.11T	$3.98T	$4.40T	$4.75T	$5.02T
YoY Growth	+24.7%	+28.1%	+10.4%	+8.1%	+5.5%
Cost of Revenue	$2.05T	$2.65T	$2.89T	$3.13T	$3.33T
Gross Profit	$1.06T	$1.33T	$1.51T	$1.63T	$1.68T
Gross Margin	34.0%	33.4%	34.3%	34.2%	33.5%
R&D Expenses	$81.5B	$102.2B	$122.5B	$135.7B	$0
SG&A Expenses	$530.2B	$695.0B	$803.9B	$882.0B	$1.27T
Operating Expenses	$741.0B	$954.4B	$1.12T	$1.23T	$1.27T
Operating Income	$316.4B	$377.0B	$392.1B	$401.7B	$415.0B
Operating Margin	10.2%	9.5%	8.9%	8.5%	8.3%
Interest Expense	$8.8B	$20.3B	$44.9B	$43.0B	$39.0B
Income Before Tax	$328.1B	$373.4B	$385.3B	$376.1B	$403.6B
Tax Expense	$102.8B	$107.9B	$115.5B	$100.6B	$117.3B
Net Income	$217.7B	$257.8B	$260.3B	$264.8B	$275.2B
Net Margin	7.0%	6.5%	5.9%	5.6%	5.5%
EPS (Diluted)	$743.46	$880.05	$888.64	$903.65	$939.14
EBITDA	$484.9B	$575.9B	$645.8B	$665.1B	$718.8B
Shares Outstanding	293M	293M	293M	293M	293M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$1.25T	$1.24T	$1.10T	$1.16T	$1.21T	$1.26T	$1.19T	$1.35T
Cost of Revenue	$823.6B	$808.7B	$729.4B	$764.0B	$780.6B	$828.1B	$808.6B	$904.8B
Gross Profit	$427.4B	$396.9B	$370.8B	$395.1B	$433.2B	$436.9B	$379.0B	$444.0B
Gross Margin	34.2%	32.0%	33.7%	34.1%	35.7%	34.5%	31.9%	32.9%
R&D Expenses	$0	$0	$0	$135.7B	$0	$0	$0	$0
SG&A Expenses	$312.0B	$290.3B	$298.6B	$30.9B	$311.9B	$311.6B	$317.7B	$336.9B
Operating Expenses	$312.0B	$302.2B	$298.6B	$312.2B	$311.9B	$311.6B	$317.7B	$336.9B
Operating Income	$115.4B	$131.2B	$72.1B	$82.9B	$121.3B	$125.3B	$61.3B	$107.1B
Operating Margin	9.2%	10.6%	6.6%	7.2%	10.0%	9.9%	5.2%	7.9%
Interest Expense	$12.3B	$10.9B	$8.6B	$11.3B	$10.0B	$10.8B	$8.6B	$9.6B
Income Before Tax	$103.3B	$119.2B	$69.4B	$84.2B	$120.2B	$117.0B	$62.7B	$103.7B
Tax Expense	$37.5B	$27.7B	$31.4B	$4.0B	$36.0B	$34.4B	$25.3B	$21.6B
Net Income	$63.1B	$88.6B	$35.1B	$78.0B	$81.5B	$79.4B	$34.4B	$79.9B
Net Margin	5.0%	7.1%	3.2%	6.7%	6.7%	6.3%	2.9%	5.9%
EPS (Diluted)	$215.40	$302.47	$119.63	$266.37	$278.25	$270.93	$117.49	$272.47
EBITDA	$175.9B	$188.1B	$134.4B	$158.5B	$193.2B	$194.6B	$142.7B	$188.3B
Shares Outstanding	293M	293M	293M	293M	293M	293M	293M	293M

6367.T JPX