¥4,450.00 ($28.20)

+45.00 (+1.02%)

Weekly Expected Move ±3.3%

¥4159 ¥4305 ¥4450 ¥4595 ¥4741

JPX · Industrials · Electrical Equipment & Parts · Tech Score Buy · Power 59 · ¥168.8B mcap · 21M float · 0.410% daily turnover

Revenue

$184.7B +14.9% ▲

5Y CAGR: +5.8%

Gross Profit

$48.7B +13.1% ▲

5Y CAGR: +3.7%

Operating Income

$13.4B +12.4% ▲

5Y CAGR: +1.6%

Net Income

$12.1B +38.8% ▲

5Y CAGR: +8.5%

EPS (Diluted)

$318.89 +38.8% ▲

5Y CAGR: +9.9%

EBITDA

$22.7B +30.7% ▲

5Y CAGR: +6.2%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$137.9B	$132.7B	$146.7B	$160.7B	$184.7B
YoY Growth	-1.1%	-3.7%	+10.5%	+9.6%	+14.9%
Cost of Revenue	$98.8B	$96.5B	$109.4B	$117.6B	$135.9B
Gross Profit	$39.1B	$36.2B	$37.3B	$43.1B	$48.7B
Gross Margin	28.3%	27.3%	25.4%	26.8%	26.4%
R&D Expenses	$2.6B	$2.8B	$3.0B	$3.1B	$0
SG&A Expenses	$22.1B	$22.9B	$24.3B	$26.2B	$35.8B
Operating Expenses	$26.8B	$27.6B	$29.1B	$31.1B	$35.8B
Operating Income	$12.3B	$8.6B	$8.2B	$12.0B	$13.4B
Operating Margin	8.9%	6.5%	5.6%	7.4%	7.3%
Interest Expense	$25M	$8M	$16M	$63M	$252M
Income Before Tax	$12.6B	$9.4B	$8.2B	$12.2B	$15.7B
Tax Expense	$3.8B	$2.9B	$2.8B	$3.5B	$3.7B
Net Income	$8.8B	$6.6B	$5.5B	$8.7B	$12.1B
Net Margin	6.4%	5.0%	3.7%	5.4%	6.5%
EPS (Diluted)	$218.16	$164.73	$144.37	$229.77	$318.89
EBITDA	$17.4B	$14.2B	$12.7B	$17.3B	$22.7B
Shares Outstanding	40M	40M	38M	38M	38M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$43.2B	$51.4B	$51.3B	$41.8B	$47.1B	$54.1B	$52.8B	$45.5B
Cost of Revenue	$32.0B	$37.0B	$38.0B	$30.7B	$34.4B	$38.7B	$38.6B	$32.9B
Gross Profit	$11.3B	$14.4B	$13.3B	$11.1B	$12.7B	$15.3B	$14.2B	$12.6B
Gross Margin	26.1%	27.9%	25.9%	26.6%	26.9%	28.4%	26.9%	27.7%
R&D Expenses	$0	$0	$3.2B	$0	$0	$0	$0	$0
SG&A Expenses	$8.8B	$9.1B	$9.2B	$9.3B	$9.2B	$9.6B	$9.7B	$9.6B
Operating Expenses	$8.8B	$9.1B	$9.2B	$9.3B	$9.2B	$9.6B	$9.7B	$9.6B
Operating Income	$2.5B	$5.2B	$4.1B	$1.9B	$3.4B	$5.7B	$4.4B	$3.0B
Operating Margin	5.7%	10.2%	8.1%	4.4%	7.3%	10.5%	8.4%	6.5%
Interest Expense	$62M	$40M	$136M	$73M	$75M	$80M	$83M	$82M
Income Before Tax	$2.1B	$5.4B	$3.6B	$2.1B	$3.3B	$6.0B	$4.2B	$3.2B
Tax Expense	$683M	$1.6B	$486M	$1.2B	$813M	$1.3B	$725M	$1.6B
Net Income	$1.5B	$3.8B	$3.1B	$928M	$2.5B	$4.6B	$3.5B	$1.6B
Net Margin	3.5%	7.4%	6.0%	2.2%	5.3%	8.5%	6.5%	3.4%
EPS (Diluted)	$39.75	$100.22	$81.27	$24.49	$65.77	$121.73	$90.97	$40.96
EBITDA	$3.7B	$5.8B	$5.0B	$3.7B	$5.0B	$7.5B	$6.0B	$4.5B
Shares Outstanding	38M	38M	38M	38M	38M	38M	38M	38M

6651.T JPX