¥2,531.00 ($16.05)

+140.00 (+5.86%)

Weekly Expected Move ±6.5%

¥2080 ¥2235 ¥2391 ¥2547 ¥2702

JPX · Technology · Hardware, Equipment & Parts · Tech Score Buy · Power 59 · ¥88.8B mcap · 36M float · 2.14% daily turnover

Revenue

$72.3B +12.7% ▲

5Y CAGR: +7.5%

Gross Profit

$21.9B +19.6% ▲

5Y CAGR: +10.4%

Operating Income

$3.6B +213.0% ▲

5Y CAGR: +9.5%

Net Income

$4.0B +1419.6% ▲

5Y CAGR: +14.2%

EPS (Diluted)

$106.40 +1417.8% ▲

5Y CAGR: +14.1%

EBITDA

$10.7B +51.9% ▲

5Y CAGR: +10.7%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$65.0B	$75.1B	$64.8B	$64.1B	$72.3B
YoY Growth	+28.9%	+15.6%	-13.6%	-1.1%	+12.7%
Cost of Revenue	$46.5B	$49.4B	$45.3B	$45.8B	$50.4B
Gross Profit	$18.4B	$25.7B	$19.5B	$18.3B	$21.9B
Gross Margin	28.4%	34.2%	30.1%	28.5%	30.3%
R&D Expenses	$1.7B	$3.0B	$3.2B	$3.6B	$2.5B
SG&A Expenses	$562M	$596M	$13.5B	$13.5B	$15.8B
Operating Expenses	$12.7B	$15.5B	$16.2B	$17.1B	$18.2B
Operating Income	$5.7B	$10.2B	$3.3B	$1.2B	$3.6B
Operating Margin	8.8%	13.6%	5.1%	1.8%	5.0%
Interest Expense	$45M	$86M	$151M	$372M	$644M
Income Before Tax	$6.5B	$9.8B	$4.0B	$1.3B	$5.3B
Tax Expense	$1.8B	$2.4B	$1.2B	$992M	$1.3B
Net Income	$4.8B	$7.4B	$2.8B	$260M	$4.0B
Net Margin	7.3%	9.8%	4.3%	0.4%	5.5%
EPS (Diluted)	$129.06	$198.74	$74.66	$7.01	$106.40
EBITDA	$10.1B	$14.3B	$9.0B	$7.0B	$10.7B
Shares Outstanding	37M	37M	37M	37M	37M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$16.2B	$15.7B	$15.9B	$16.4B	$16.8B	$17.8B	$18.5B	$19.2B
Cost of Revenue	$11.7B	$11.1B	$11.5B	$11.6B	$12.0B	$12.4B	$12.0B	$14.0B
Gross Profit	$4.5B	$4.6B	$4.3B	$4.8B	$4.8B	$5.4B	$6.5B	$5.2B
Gross Margin	27.6%	29.4%	27.2%	29.0%	28.5%	30.3%	35.0%	27.2%
R&D Expenses	$0	$0	$0	$3.6B	$0	$0	$0	$0
SG&A Expenses	$4.2B	$4.4B	$4.2B	$699M	$4.3B	$4.6B	$4.7B	$4.7B
Operating Expenses	$4.2B	$4.4B	$4.2B	$4.1B	$4.3B	$4.6B	$4.7B	$4.7B
Operating Income	$230M	$244M	$87M	$615M	$485M	$805M	$1.8B	$543M
Operating Margin	1.4%	1.6%	0.5%	3.8%	2.9%	4.5%	9.7%	2.8%
Interest Expense	$55M	$87M	$103M	$127M	$155M	$160M	$161M	$168M
Income Before Tax	$663M	-$866M	$1.1B	$358M	$580M	$1.2B	$2.5B	$999M
Tax Expense	$294M	$75M	$56M	$567M	$160M	$490M	$452M	$210M
Net Income	$369M	-$941M	$1.0B	-$210M	$419M	$735M	$2.0B	$789M
Net Margin	2.3%	-6.0%	6.6%	-1.3%	2.5%	4.1%	10.9%	4.1%
EPS (Diluted)	$9.95	$-25.36	$28.07	$-5.66	$11.29	$19.80	$54.07	$21.24
EBITDA	$3.1B	$569M	$1.7B	$2.3B	$2.0B	$2.5B	$3.7B	$2.5B
Shares Outstanding	37M	37M	37M	37M	37M	37M	37M	37M

6999.T JPX