Also trades as: UHOIF (OTC) · $vol 0M

¥4,149.00 ($26.30)

-41.00 (-0.98%)

Weekly Expected Move ±7.2%

¥3556 ¥3852 ¥4149 ¥4446 ¥4742

JPX · Industrials · Industrial - Machinery · Tech Score Buy · Power 62 · ¥329.2B mcap · 57M float · 0.811% daily turnover

Revenue

$179.2B +0.9% ▲

5Y CAGR: +8.6%

Gross Profit

$65.5B +5.3% ▲

5Y CAGR: +10.5%

Operating Income

$12.0B +35.5% ▲

5Y CAGR: +73.3%

Net Income

$8.0B +17.6% ▲

EPS (Diluted)

$94.88 +35.0% ▲

EBITDA

$24.4B +9.4% ▲

5Y CAGR: +24.7%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$148.8B	$175.0B	$179.4B	$177.6B	$179.2B
YoY Growth	+25.5%	+17.6%	+2.5%	-1.0%	+0.9%
Cost of Revenue	$94.8B	$111.8B	$114.5B	$115.4B	$113.7B
Gross Profit	$54.0B	$63.2B	$64.9B	$62.2B	$65.5B
Gross Margin	36.3%	36.1%	36.2%	35.0%	36.6%
R&D Expenses	$10.5B	$11.5B	$12.9B	$12.8B	$0
SG&A Expenses	$30.4B	$35.9B	$39.0B	$40.6B	$53.6B
Operating Expenses	$41.0B	$47.4B	$51.9B	$53.4B	$53.6B
Operating Income	$13.1B	$15.9B	$13.0B	$8.8B	$12.0B
Operating Margin	8.8%	9.1%	7.2%	5.0%	6.7%
Interest Expense	$329M	$218M	$305M	$319M	$442M
Income Before Tax	$15.8B	$20.2B	$15.7B	$14.0B	$15.2B
Tax Expense	$3.1B	$6.5B	$4.9B	$7.2B	$7.2B
Net Income	$12.6B	$13.7B	$10.8B	$6.8B	$8.0B
Net Margin	8.5%	7.8%	6.0%	3.8%	4.5%
EPS (Diluted)	$104.54	$115.69	$97.22	$70.27	$94.88
EBITDA	$23.2B	$28.2B	$24.4B	$16.8B	$24.4B
Shares Outstanding	121M	118M	111M	97M	84M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$37.5B	$48.1B	$42.5B	$49.5B	$38.4B	$43.1B	$45.5B	$52.3B
Cost of Revenue	$23.6B	$31.1B	$26.5B	$34.3B	$24.3B	$27.5B	$28.6B	$33.3B
Gross Profit	$14.0B	$17.0B	$16.0B	$15.3B	$14.0B	$15.6B	$16.9B	$18.9B
Gross Margin	37.2%	35.3%	37.7%	30.8%	36.5%	36.3%	37.2%	36.2%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$13.6B	$13.1B	$12.9B	$13.8B	$13.0B	$12.6B	$13.2B	$14.7B
Operating Expenses	$13.6B	$13.1B	$12.9B	$13.8B	$13.0B	$12.6B	$13.2B	$14.7B
Operating Income	$342M	$3.9B	$3.1B	$1.4B	$969M	$3.0B	$3.7B	$4.2B
Operating Margin	0.9%	8.2%	7.4%	2.9%	2.5%	7.1%	8.2%	8.1%
Interest Expense	$63M	$93M	$85M	$78M	$69M	$78M	$124M	$171M
Income Before Tax	$1.4B	$3.4B	$4.9B	$4.3B	-$2.4B	$4.6B	$5.4B	$7.6B
Tax Expense	$1.1B	$1.4B	$1.5B	$3.2B	$398M	$1.5B	$1.6B	$3.7B
Net Income	$297M	$2.0B	$3.4B	$1.1B	-$2.8B	$3.1B	$3.8B	$4.0B
Net Margin	0.8%	4.2%	8.1%	2.1%	-7.4%	7.1%	8.3%	7.6%
EPS (Diluted)	$2.92	$17.18	$36.99	$11.56	$-32.06	$36.77	$46.55	$47.64
EBITDA	$2.5B	$5.4B	$5.2B	$6.5B	-$327M	$6.7B	$8.1B	$10.0B
Shares Outstanding	102M	117M	93M	91M	88M	83M	82M	83M

6925.T JPX