Also trades as: DAWIF (OTC) · $vol 0M

¥1,631.00 ($10.33)

-22.00 (-1.33%)

Weekly Expected Move ±2.7%

¥1541 ¥1586 ¥1631 ¥1676 ¥1721

JPX · Industrials · Industrial - Machinery · Tech Score Sell · Power 36 · ¥80.1B mcap · 26M float · 0.340% daily turnover

Revenue

$46.9B -2.1% ▼

5Y CAGR: +3.3%

Gross Profit

$25.9B -2.7% ▼

5Y CAGR: +2.5%

Operating Income

$7.5B -7.4% ▼

5Y CAGR: +8.2%

Net Income

$5.1B -6.7% ▼

5Y CAGR: +10.1%

EPS (Diluted)

$102.83 -6.7% ▼

5Y CAGR: +10.9%

EBITDA

$8.4B -5.5% ▼

5Y CAGR: +8.5%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$44.0B	$43.9B	$46.0B	$47.9B	$46.9B
YoY Growth	+10.5%	-0.1%	+4.6%	+4.3%	-2.1%
Cost of Revenue	$19.1B	$19.5B	$19.8B	$20.9B	$21.0B
Gross Profit	$24.8B	$24.5B	$26.1B	$27.0B	$25.9B
Gross Margin	56.5%	55.6%	56.9%	56.4%	55.3%
R&D Expenses	$340M	$309M	$380M	$353M	$0
SG&A Expenses	$3.8B	$3.8B	$3.8B	$4.0B	$18.2B
Operating Expenses	$18.6B	$17.5B	$18.0B	$19.0B	$18.5B
Operating Income	$6.3B	$7.0B	$8.1B	$8.1B	$7.5B
Operating Margin	14.2%	15.9%	17.7%	16.8%	15.9%
Interest Expense	$0	$0	$0	$0	$0
Income Before Tax	$5.2B	$6.9B	$8.0B	$8.0B	$7.5B
Tax Expense	$1.6B	$2.4B	$2.5B	$2.5B	$2.4B
Net Income	$3.6B	$4.4B	$5.5B	$5.4B	$5.1B
Net Margin	8.2%	10.1%	12.0%	11.4%	10.8%
EPS (Diluted)	$70.63	$87.90	$112.17	$110.24	$102.83
EBITDA	$6.0B	$7.5B	$8.6B	$9.0B	$8.4B
Shares Outstanding	51M	51M	49M	49M	49M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$13.2B	$11.9B	$10.5B	$12.1B	$13.0B	$11.3B	$11.2B	$12.3B
Cost of Revenue	$5.7B	$5.5B	$4.5B	$5.2B	$5.7B	$5.2B	$5.1B	$5.5B
Gross Profit	$7.5B	$6.4B	$6.0B	$6.9B	$7.3B	$6.2B	$6.2B	$6.8B
Gross Margin	56.8%	53.5%	57.1%	56.8%	56.1%	54.4%	54.9%	55.4%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$5.1B	$4.7B	$4.5B	$4.7B	$5.1B	$4.6B	$4.7B	$4.9B
Operating Expenses	$5.1B	$4.7B	$4.5B	$4.7B	$5.1B	$4.6B	$4.7B	$4.9B
Operating Income	$2.4B	$1.7B	$1.5B	$2.1B	$2.2B	$1.6B	$1.5B	$2.0B
Operating Margin	18.5%	14.5%	14.7%	17.7%	17.2%	13.8%	13.3%	15.9%
Interest Expense	$0	$0	$0	$0	$0	$0	$0	$0
Income Before Tax	$2.4B	$1.7B	$1.5B	$2.1B	$2.3B	$1.6B	$1.5B	$2.0B
Tax Expense	$761M	$517M	$522M	$666M	$714M	$503M	$515M	$638M
Net Income	$1.7B	$1.2B	$1.0B	$1.5B	$1.5B	$1.1B	$1.0B	$1.4B
Net Margin	12.5%	9.9%	9.7%	12.1%	11.9%	9.3%	8.9%	11.1%
EPS (Diluted)	$33.50	$24.02	$20.54	$29.65	$31.28	$21.36	$20.38	$27.79
EBITDA	$2.7B	$2.0B	$1.8B	$2.4B	$2.5B	$1.8B	$1.5B	$2.2B
Shares Outstanding	49M	49M	49M	49M	49M	49M	49M	49M

6459.T JPX