¥3,015.00 ($19.12)

+0.00 (+0.00%)

Weekly Expected Move ±1.8%

¥2905 ¥2960 ¥3015 ¥3070 ¥3125

JPX · Consumer Cyclical · Gambling, Resorts & Casinos · Tech Score Strong Sell · Power 36 · ¥54.1B mcap · 11M float · 0.606% daily turnover

Revenue

$42.3B +15.5% ▲

5Y CAGR: +13.4%

Gross Profit

$20.8B +5.1% ▲

5Y CAGR: +12.2%

Operating Income

$12.3B +5.4% ▲

5Y CAGR: +26.5%

Net Income

$8.7B +1.5% ▲

5Y CAGR: +30.5%

EPS (Diluted)

$475.74 -4.3% ▼

5Y CAGR: +28.1%

EBITDA

$13.3B +8.1% ▲

5Y CAGR: +25.5%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$14.8B	$15.1B	$20.3B	$36.6B	$42.3B
YoY Growth	-34.6%	+2.3%	+34.7%	+79.8%	+15.5%
Cost of Revenue	$6.7B	$6.6B	$9.1B	$16.7B	$21.4B
Gross Profit	$8.0B	$8.5B	$11.2B	$19.8B	$20.8B
Gross Margin	54.5%	56.0%	55.2%	54.2%	49.3%
R&D Expenses	$1.1B	$963M	$939M	$1.0B	$0
SG&A Expenses	$6.0B	$5.9B	$6.2B	$8.1B	$8.5B
Operating Expenses	$6.9B	$6.9B	$7.1B	$8.1B	$8.5B
Operating Income	$1.1B	$1.6B	$4.1B	$11.7B	$12.3B
Operating Margin	7.7%	10.5%	20.3%	32.0%	29.2%
Interest Expense	$0	$0	$0	$0	$0
Income Before Tax	$1.5B	$3.1B	$4.8B	$12.6B	$12.6B
Tax Expense	$701M	$1.3B	$1.6B	$4.0B	$3.9B
Net Income	$807M	$1.9B	$3.1B	$8.6B	$8.7B
Net Margin	5.5%	12.3%	15.5%	23.5%	20.6%
EPS (Diluted)	$48.32	$110.23	$190.17	$497.10	$475.74
EBITDA	$1.7B	$2.1B	$4.7B	$12.3B	$13.3B
Shares Outstanding	17M	17M	17M	17M	18M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$12.0B	$9.2B	$7.5B	$8.7B	$8.1B	$8.5B	$7.1B	$6.8B
Cost of Revenue	$6.8B	$4.5B	$3.6B	$4.1B	$3.7B	$3.8B	$3.4B	$3.1B
Gross Profit	$5.2B	$4.8B	$3.9B	$4.6B	$4.4B	$4.6B	$3.6B	$3.7B
Gross Margin	43.6%	51.7%	51.8%	52.5%	54.6%	54.5%	51.3%	54.0%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$2.1B	$2.2B	$2.1B	$2.1B	$2.0B	$2.1B	$2.1B	$2.1B
Operating Expenses	$2.1B	$2.2B	$2.1B	$2.1B	$2.0B	$2.1B	$2.1B	$2.1B
Operating Income	$3.1B	$2.6B	$1.7B	$2.4B	$2.4B	$2.5B	$1.5B	$1.5B
Operating Margin	25.9%	28.3%	23.1%	28.0%	29.3%	29.2%	21.7%	22.5%
Interest Expense	$0	$0	$0	$0	$0	$0	$0	$0
Income Before Tax	$2.2B	$3.0B	$2.0B	$2.9B	$2.5B	$2.8B	$1.7B	$1.8B
Tax Expense	$758M	$967M	$504M	$910M	$819M	$879M	$608M	$559M
Net Income	$1.4B	$2.1B	$1.5B	$2.0B	$1.7B	$1.9B	$1.1B	$1.3B
Net Margin	11.9%	22.5%	20.3%	22.5%	20.9%	22.5%	15.6%	18.6%
EPS (Diluted)	$83.11	$112.47	$82.30	$105.86	$91.45	$102.94	$59.67	$69.30
EBITDA	$2.4B	$2.8B	$2.3B	$3.0B	$2.6B	$2.9B	$1.7B	$1.7B
Shares Outstanding	17M	18M	18M	18M	18M	18M	18M	18M

6419.T JPX