¥2,703.00 ($17.12)

-11.00 (-0.41%)

Weekly Expected Move ±2.0%

¥2607 ¥2661 ¥2714 ¥2767 ¥2821

JPX · Technology · Communication Equipment · Tech Score Sell · Power 36 · ¥44.4B mcap · 9M float · 0.315% daily turnover

Revenue

$63.3B +3.2% ▲

5Y CAGR: +5.5%

Gross Profit

$27.2B +2.7% ▲

5Y CAGR: +4.6%

Operating Income

$3.8B -27.6% ▼

5Y CAGR: +6.1%

Net Income

$3.6B -22.1% ▼

5Y CAGR: +8.8%

EPS (Diluted)

$221.13 -22.1% ▼

5Y CAGR: +8.8%

EBITDA

$5.8B -20.6% ▼

5Y CAGR: +8.2%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$46.1B	$52.0B	$52.8B	$61.3B	$63.3B
YoY Growth	-4.9%	+12.7%	+1.6%	+16.1%	+3.2%
Cost of Revenue	$25.2B	$28.0B	$30.2B	$34.8B	$36.1B
Gross Profit	$20.9B	$24.0B	$22.6B	$26.5B	$27.2B
Gross Margin	45.4%	46.1%	42.8%	43.3%	43.0%
R&D Expenses	$3.3B	$3.2B	$3.2B	$4.0B	$0
SG&A Expenses	$14.9B	$15.9B	$17.2B	$18.5B	$23.4B
Operating Expenses	$17.3B	$18.4B	$18.8B	$21.3B	$23.4B
Operating Income	$3.6B	$5.5B	$3.8B	$5.3B	$3.8B
Operating Margin	7.8%	10.7%	7.1%	8.6%	6.0%
Interest Expense	$34M	$32M	$37M	$38M	$11M
Income Before Tax	$3.7B	$6.0B	$4.3B	$6.2B	$4.5B
Tax Expense	$680M	$1.8B	$1.4B	$1.5B	$893M
Net Income	$3.0B	$4.2B	$2.9B	$4.6B	$3.6B
Net Margin	6.5%	8.1%	5.5%	7.6%	5.7%
EPS (Diluted)	$184.00	$258.62	$179.30	$283.97	$221.13
EBITDA	$4.7B	$7.0B	$5.3B	$7.2B	$5.8B
Shares Outstanding	16M	16M	16M	16M	16M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$15.1B	$15.2B	$17.1B	$14.3B	$15.9B	$14.0B	$18.8B	$13.6B
Cost of Revenue	$8.5B	$9.0B	$9.8B	$8.2B	$9.4B	$8.1B	$10.8B	$6.7B
Gross Profit	$6.6B	$6.3B	$7.3B	$6.1B	$6.5B	$5.9B	$8.0B	$7.0B
Gross Margin	43.7%	41.2%	42.7%	42.8%	40.9%	41.8%	42.7%	51.1%
R&D Expenses	$0	$0	$4.8B	$0	$0	$0	$0	$0
SG&A Expenses	$6.1B	$5.9B	$6.0B	$5.9B	$5.8B	$5.8B	$6.2B	$6.1B
Operating Expenses	$6.1B	$5.9B	$6.0B	$5.9B	$5.8B	$5.8B	$6.2B	$6.1B
Operating Income	$518M	$414M	$1.3B	$193M	$700M	$96M	$1.8B	$876M
Operating Margin	3.4%	2.7%	7.5%	1.3%	4.4%	0.7%	9.7%	6.4%
Interest Expense	$3M	$3M	$3M	$2M	$3M	$1M	$8M	$5M
Income Before Tax	$595M	$516M	$1.6B	$273M	$921M	$152M	$2.0B	$1.1B
Tax Expense	$217M	$157M	$4M	$58M	$280M	-$17M	$598M	$272M
Net Income	$377M	$359M	$1.6B	$214M	$641M	$169M	$1.4B	$826M
Net Margin	2.5%	2.4%	9.2%	1.5%	4.0%	1.2%	7.7%	6.1%
EPS (Diluted)	$23.03	$21.94	$95.69	$13.08	$39.16	$10.33	$88.11	$50.47
EBITDA	$885M	$973M	$2.0B	$568M	$1.2B	$420M	$2.1B	$1.1B
Shares Outstanding	16M	16M	16M	16M	16M	16M	16M	16M

6718.T JPX