Also trades as: NDEKY (OTC) · $vol 1M · NDEKF (OTC) · $vol 0M

¥3,534.00 ($22.39)

+28.00 (+0.80%)

Weekly Expected Move ±4.9%

¥3166 ¥3336 ¥3506 ¥3676 ¥3846

JPX · Basic Materials · Chemicals - Specialty · Tech Score Buy · Power 62 · ¥2.33T mcap · 664M float · 0.470% daily turnover

Revenue

$1.03T +1.4% ▲

5Y CAGR: +6.2%

Gross Profit

$390.8B -1.2% ▼

5Y CAGR: +9.9%

Operating Income

$186.4B -5.3% ▼

5Y CAGR: +14.7%

Net Income

$133.5B -2.7% ▼

5Y CAGR: +13.7%

EPS (Diluted)

$197.12 +0.7% ▲

5Y CAGR: +15.8%

EBITDA

$257.7B +2.2% ▲

5Y CAGR: +12.6%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$853.4B	$929.0B	$915.1B	$1.01T	$1.03T
YoY Growth	+12.1%	+8.9%	-1.5%	+10.8%	+1.4%
Cost of Revenue	$551.1B	$591.6B	$584.3B	$618.4B	$637.4B
Gross Profit	$302.4B	$337.4B	$330.9B	$395.5B	$390.8B
Gross Margin	35.4%	36.3%	36.2%	39.0%	38.0%
R&D Expenses	$37.3B	$40.2B	$43.5B	$46.8B	$48.0B
SG&A Expenses	$129.6B	$145.4B	$146.1B	$151.8B	$156.3B
Operating Expenses	$170.1B	$185.6B	$189.6B	$198.6B	$204.3B
Operating Income	$135.5B	$147.2B	$141.2B	$196.9B	$186.4B
Operating Margin	15.9%	15.8%	15.4%	19.4%	18.1%
Interest Expense	$1.4B	$1.9B	$2.5B	$1.2B	$2.0B
Income Before Tax	$132.4B	$146.8B	$138.9B	$185.3B	$185.0B
Tax Expense	$35.1B	$37.6B	$36.1B	$48.0B	$51.4B
Net Income	$97.1B	$109.2B	$102.7B	$137.2B	$133.5B
Net Margin	11.4%	11.8%	11.2%	13.5%	13.0%
EPS (Diluted)	$131.20	$147.70	$143.86	$195.66	$197.12
EBITDA	$184.0B	$205.0B	$200.8B	$262.5B	$257.7B
Shares Outstanding	740M	739M	707M	701M	677M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$249.3B	$272.4B	$256.6B	$235.6B	$246.2B	$267.4B	$272.6B	$242.0B
Cost of Revenue	$150.8B	$161.7B	$157.8B	$148.0B	$153.7B	$162.6B	$167.4B	$153.7B
Gross Profit	$98.5B	$110.7B	$98.8B	$87.6B	$92.5B	$104.8B	$105.2B	$88.2B
Gross Margin	39.5%	40.7%	38.5%	37.2%	37.6%	39.2%	38.6%	36.5%
R&D Expenses	$11.1B	$11.9B	$12.0B	$11.7B	$11.2B	$12.0B	$12.0B	$12.7B
SG&A Expenses	$37.2B	$38.1B	$39.8B	$36.7B	$37.1B	$38.3B	$41.9B	$39.1B
Operating Expenses	$48.3B	$50.0B	$51.8B	$48.4B	$48.3B	$50.3B	$53.9B	$51.8B
Operating Income	$50.1B	$60.7B	$46.9B	$39.1B	$44.2B	$54.5B	$51.3B	$36.4B
Operating Margin	20.1%	22.3%	18.3%	16.6%	18.0%	20.4%	18.8%	15.1%
Interest Expense	$709M	$1.0B	$431M	$991M	$429M	$565M	$722M	$329M
Income Before Tax	$50.6B	$58.3B	$43.9B	$32.5B	$43.3B	$51.9B	$53.5B	$36.3B
Tax Expense	$14.5B	$14.5B	$15.2B	$3.9B	$12.0B	$14.2B	$16.7B	$8.5B
Net Income	$36.1B	$43.8B	$28.7B	$28.5B	$31.3B	$37.6B	$36.8B	$27.8B
Net Margin	14.5%	16.1%	11.2%	12.1%	12.7%	14.1%	13.5%	11.5%
EPS (Diluted)	$51.43	$62.45	$40.90	$40.87	$45.66	$55.62	$54.54	$41.30
EBITDA	$66.5B	$75.8B	$63.5B	$50.2B	$60.8B	$69.9B	$71.9B	$55.1B
Shares Outstanding	702M	702M	702M	698M	686M	676M	674M	673M

6988.T JPX