¥1,189.00 ($7.53)

-23.00 (-1.90%)

Weekly Expected Move ±4.1%

¥1093 ¥1141 ¥1189 ¥1237 ¥1285

JPX · Industrials · Electrical Equipment & Parts · Tech Score Buy · Power 60 · ¥15.8B mcap · 8M float · 1.05% daily turnover

Revenue

$25.4B -17.9% ▼

5Y CAGR: +3.1%

Gross Profit

$6.3B -26.7% ▼

5Y CAGR: +6.5%

Operating Income

$1.1B -68.5% ▼

5Y CAGR: +33.2%

Net Income

$502M -83.0% ▼

EPS (Diluted)

$37.74 -83.0% ▼

EBITDA

$2.2B -49.8% ▼

5Y CAGR: +9.9%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$19.4B	$22.7B	$28.1B	$31.0B	$25.4B
YoY Growth	-11.1%	+16.7%	+23.9%	+10.4%	-17.9%
Cost of Revenue	$15.0B	$17.2B	$21.6B	$22.4B	$19.2B
Gross Profit	$4.4B	$5.4B	$6.5B	$8.6B	$6.3B
Gross Margin	22.7%	24.0%	23.1%	27.7%	24.7%
R&D Expenses	$1.2B	$1.2B	$1.6B	$1.8B	$0
SG&A Expenses	$2.6B	$2.6B	$3.0B	$3.2B	$5.2B
Operating Expenses	$4.0B	$4.1B	$4.9B	$5.2B	$5.2B
Operating Income	$416M	$1.3B	$1.6B	$3.4B	$1.1B
Operating Margin	2.1%	5.8%	5.8%	11.0%	4.2%
Interest Expense	$4M	$10M	$4M	$9M	$27M
Income Before Tax	$612M	$1.3B	$1.7B	$3.5B	$1.2B
Tax Expense	$115M	$173M	$409M	$518M	$726M
Net Income	$497M	$1.1B	$1.2B	$3.0B	$502M
Net Margin	2.6%	5.1%	4.4%	9.5%	2.0%
EPS (Diluted)	$35.38	$83.30	$95.31	$222.20	$37.74
EBITDA	$1.6B	$2.3B	$2.5B	$4.3B	$2.2B
Shares Outstanding	14M	14M	13M	13M	13M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$5.7B	$6.3B	$7.5B	$5.4B	$6.2B	$6.6B	$8.5B	$5.8B
Cost of Revenue	$4.6B	$4.6B	$5.6B	$4.3B	$4.8B	$5.0B	$6.1B	$4.4B
Gross Profit	$1.0B	$1.7B	$1.9B	$1.2B	$1.4B	$1.6B	$2.4B	$1.5B
Gross Margin	18.5%	26.3%	24.9%	21.4%	22.5%	23.8%	28.3%	25.5%
R&D Expenses	$0	$0	$1.5B	$0	$0	$0	$0	$0
SG&A Expenses	$1.3B	$1.3B	$1.4B	$1.3B	$1.2B	$1.3B	$1.4B	$1.4B
Operating Expenses	$1.3B	$1.3B	$1.4B	$1.3B	$1.2B	$1.3B	$1.4B	$1.4B
Operating Income	-$216M	$409M	$455M	-$98M	$167M	$279M	$1.0B	$129M
Operating Margin	-3.8%	6.5%	6.1%	-1.8%	2.7%	4.3%	12.3%	2.2%
Interest Expense	$5M	$5M	$14M	$14M	$10M	$11M	$11M	$13M
Income Before Tax	-$212M	$394M	$512M	-$67M	$137M	$212M	$610M	$113M
Tax Expense	-$60M	$21M	$510M	$53M	$47M	$98M	$312M	$62M
Net Income	-$152M	$374M	$2M	-$120M	$91M	$113M	$297M	$51M
Net Margin	-2.7%	5.9%	0.0%	-2.2%	1.5%	1.7%	3.5%	0.9%
EPS (Diluted)	$-11.43	$28.12	$0.15	$-9.02	$6.84	$8.49	$22.32	$3.83
EBITDA	$8M	$635M	$707M	$199M	$402M	$536M	$1.3B	$373M
Shares Outstanding	13M	13M	13M	13M	13M	13M	13M	13M

6882.T JPX