¥3,540.00 ($22.42)

-105.00 (-2.88%)

Weekly Expected Move ±4.3%

¥3329 ¥3487 ¥3645 ¥3803 ¥3961

JPX · Technology · Communication Equipment · Tech Score Strong Buy · Power 60 · ¥52.3B mcap · 6M float · 0.250% daily turnover

Revenue

$37.5B +0.9% ▲

5Y CAGR: +4.2%

Gross Profit

$16.4B +2.2% ▲

5Y CAGR: +5.2%

Operating Income

$3.7B +9.0% ▲

5Y CAGR: +10.1%

Net Income

$3.0B -14.7% ▼

5Y CAGR: +8.9%

EPS (Diluted)

$205.61 -14.7% ▼

5Y CAGR: +9.5%

EBITDA

$5.0B -10.1% ▼

5Y CAGR: +7.3%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$27.9B	$28.3B	$34.2B	$37.1B	$37.5B
YoY Growth	-8.5%	+1.2%	+20.9%	+8.6%	+0.9%
Cost of Revenue	$16.3B	$16.9B	$19.9B	$21.1B	$21.1B
Gross Profit	$11.7B	$11.4B	$14.3B	$16.0B	$16.4B
Gross Margin	41.8%	40.2%	41.8%	43.2%	43.8%
R&D Expenses	$3.6B	$3.9B	$3.9B	$4.0B	$4.0B
SG&A Expenses	$6.0B	$6.2B	$7.4B	$8.3B	$8.7B
Operating Expenses	$9.8B	$10.3B	$11.4B	$12.6B	$12.7B
Operating Income	$1.9B	$1.1B	$2.9B	$3.4B	$3.7B
Operating Margin	6.8%	3.7%	8.3%	9.2%	9.9%
Interest Expense	$0	$0	$0	$2M	$0
Income Before Tax	$2.3B	$1.5B	$3.3B	$4.4B	$3.9B
Tax Expense	$522M	$390M	$687M	$954M	$962M
Net Income	$1.7B	$1.1B	$2.6B	$3.5B	$3.0B
Net Margin	6.2%	3.9%	7.5%	9.3%	7.9%
EPS (Diluted)	$120.13	$76.16	$179.35	$241.15	$205.61
EBITDA	$3.1B	$2.1B	$4.1B	$5.6B	$5.0B
Shares Outstanding	14M	14M	14M	14M	14M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$9.1B	$8.7B	$10.9B	$8.1B	$8.9B	$9.0B	$10.9B	$9.6B
Cost of Revenue	$5.1B	$4.8B	$6.1B	$4.6B	$5.1B	$5.0B	$6.3B	$5.5B
Gross Profit	$4.1B	$3.9B	$4.7B	$3.5B	$3.8B	$4.0B	$4.6B	$4.1B
Gross Margin	44.5%	45.0%	43.5%	43.4%	42.5%	44.4%	42.5%	43.0%
R&D Expenses	$1.0B	$918M	$1.1B	$1.1B	$1.1B	$1.0B	$1.1B	$1.1B
SG&A Expenses	$2.2B	$2.2B	$2.1B	$2.2B	$2.2B	$2.2B	$2.4B	$2.4B
Operating Expenses	$3.2B	$3.1B	$3.5B	$3.3B	$3.4B	$3.2B	$3.5B	$3.5B
Operating Income	$803M	$851M	$1.3B	$243M	$410M	$846M	$1.2B	$689M
Operating Margin	8.8%	9.8%	11.6%	3.0%	4.6%	9.4%	10.8%	7.1%
Interest Expense	$0	$0	$0	$0	$0	$0	$0	$0
Income Before Tax	$165M	$1.4B	$1.0B	$343M	$263M	$1.2B	$1.6B	$946M
Tax Expense	$52M	$409M	$127M	$81M	$93M	$466M	$67M	$249M
Net Income	$113M	$979M	$922M	$261M	$171M	$723M	$1.5B	$696M
Net Margin	1.2%	11.2%	8.5%	3.2%	1.9%	8.0%	13.9%	7.2%
EPS (Diluted)	$7.87	$68.21	$64.24	$18.19	$11.91	$50.38	$105.21	$48.49
EBITDA	$433M	$1.7B	$1.4B	$533M	$493M	$1.1B	$1.5B	$919M
Shares Outstanding	14M	14M	14M	14M	14M	14M	14M	14M

6820.T JPX