¥5,250.00 ($33.23)

+40.00 (+0.77%)

Weekly Expected Move ±2.1%

¥4993 ¥5101 ¥5210 ¥5319 ¥5427

JPX · Industrials · Industrial - Pollution & Treatment Controls · Tech Score Strong Buy · Power 66 · ¥38.7B mcap · 2M float · 0.574% daily turnover

Revenue

$22.5B +10.0% ▲

5Y CAGR: +6.9%

Gross Profit

$15.4B +8.4% ▲

5Y CAGR: +6.3%

Operating Income

$3.3B +6.2% ▲

5Y CAGR: +7.3%

Net Income

$2.2B +4.2% ▲

5Y CAGR: +59.3%

EPS (Diluted)

$292.41 +4.2% ▲

5Y CAGR: +60.3%

EBITDA

$4.0B +6.7% ▲

5Y CAGR: +25.9%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$14.9B	$16.3B	$18.0B	$20.4B	$22.5B
YoY Growth	-7.4%	+9.1%	+10.3%	+13.7%	+10.0%
Cost of Revenue	$4.4B	$5.0B	$5.5B	$6.2B	$7.0B
Gross Profit	$10.5B	$11.2B	$12.4B	$14.2B	$15.4B
Gross Margin	70.3%	69.1%	69.3%	69.7%	68.7%
R&D Expenses	$203M	$216M	$204M	$235M	$0
SG&A Expenses	$8.3B	$9.2B	$10.0B	$11.1B	$12.2B
Operating Expenses	$8.3B	$9.3B	$10.1B	$11.1B	$12.2B
Operating Income	$2.2B	$2.0B	$2.4B	$3.1B	$3.3B
Operating Margin	14.7%	12.3%	13.2%	15.1%	14.6%
Interest Expense	$12M	$4M	$879K	$2M	$2M
Income Before Tax	$2.4B	$2.1B	$2.5B	$3.3B	$3.5B
Tax Expense	$770M	$15M	$748M	$948M	$917M
Net Income	$1.5B	$1.9B	$1.6B	$2.2B	$2.2B
Net Margin	10.2%	11.9%	9.2%	10.5%	10.0%
EPS (Diluted)	$195.45	$250.58	$214.78	$280.51	$292.41
EBITDA	$2.6B	$2.5B	$2.9B	$3.7B	$4.0B
Shares Outstanding	8M	8M	8M	8M	8M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$5.9B	$5.6B	$5.5B	$5.9B	$6.5B	$5.9B	$5.8B	$6.7B
Cost of Revenue	$1.7B	$1.8B	$1.8B	$1.9B	$2.0B	$1.9B	$1.9B	$2.2B
Gross Profit	$4.1B	$3.8B	$3.7B	$4.0B	$4.4B	$4.0B	$3.9B	$4.5B
Gross Margin	70.3%	67.8%	66.5%	67.9%	68.7%	67.7%	66.8%	67.2%
R&D Expenses	$0	$0	$274M	$0	$0	$0	$0	$0
SG&A Expenses	$3.1B	$3.0B	$3.0B	$3.5B	$3.5B	$3.3B	$3.2B	$3.7B
Operating Expenses	$3.1B	$3.0B	$3.0B	$3.5B	$3.5B	$3.3B	$3.2B	$3.7B
Operating Income	$1.1B	$815M	$611M	$573M	$983M	$714M	$657M	$852M
Operating Margin	18.4%	14.5%	11.1%	9.6%	15.2%	12.0%	11.3%	12.7%
Interest Expense	$501K	$423K	$1M	$1M	$1M	$1M	$2M	$2M
Income Before Tax	$1.1B	$912M	$460M	$628M	$1.0B	$750M	$722M	$914M
Tax Expense	$348M	$279M	-$10M	$201M	$312M	$225M	$136M	$276M
Net Income	$738M	$557M	$379M	$401M	$706M	$454M	$470M	$532M
Net Margin	12.5%	9.9%	6.9%	6.7%	10.9%	7.6%	8.1%	7.9%
EPS (Diluted)	$96.28	$72.62	$49.34	$52.40	$93.05	$60.83	$63.29	$71.62
EBITDA	$1.2B	$932M	$925M	$712M	$1.2B	$856M	$815M	$994M
Shares Outstanding	8M	8M	8M	8M	8M	7M	7M	7M

6788.T JPX