Also trades as: HIZOF (OTC) · $vol 0M

¥1,160.00 ($7.34)

+5.00 (+0.43%)

Weekly Expected Move ±4.2%

¥1058 ¥1107 ¥1155 ¥1203 ¥1252

JPX · Industrials · Industrial - Pollution & Treatment Controls · Tech Score Neutral · Power 52 · ¥194.3B mcap · 154M float · 0.654% daily turnover

Revenue

$645.2B +5.7% ▲

5Y CAGR: +9.6%

Gross Profit

$109.1B -4.5% ▼

5Y CAGR: +8.4%

Operating Income

$12.2B -54.8% ▼

5Y CAGR: -4.6%

Net Income

$11.1B -49.6% ▼

5Y CAGR: +21.2%

EPS (Diluted)

$66.20 -49.6% ▼

5Y CAGR: +21.3%

EBITDA

$31.4B -17.1% ▼

5Y CAGR: +11.3%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$441.8B	$492.7B	$555.8B	$610.5B	$645.2B
YoY Growth	+8.1%	+11.5%	+12.8%	+9.8%	+5.7%
Cost of Revenue	$369.6B	$409.3B	$460.5B	$496.3B	$536.2B
Gross Profit	$72.1B	$83.4B	$95.3B	$114.2B	$109.1B
Gross Margin	16.3%	16.9%	17.1%	18.7%	16.9%
R&D Expenses	$6.1B	$8.6B	$11.2B	$12.0B	$0
SG&A Expenses	$50.5B	$54.7B	$59.7B	$75.2B	$96.9B
Operating Expenses	$56.6B	$63.3B	$71.0B	$87.2B	$96.9B
Operating Income	$15.5B	$20.1B	$24.3B	$26.9B	$12.2B
Operating Margin	3.5%	4.1%	4.4%	4.4%	1.9%
Interest Expense	$809M	$788M	$854M	$817M	$2.3B
Income Before Tax	$11.9B	$18.5B	$24.1B	$23.7B	$11.0B
Tax Expense	$4.0B	$2.9B	$5.0B	$1.4B	-$325M
Net Income	$7.9B	$15.6B	$19.0B	$22.1B	$11.1B
Net Margin	1.8%	3.2%	3.4%	3.6%	1.7%
EPS (Diluted)	$46.87	$92.43	$112.74	$131.33	$66.20
EBITDA	$23.6B	$31.0B	$36.4B	$40.3B	$31.4B
Shares Outstanding	169M	169M	169M	168M	168M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$121.6B	$148.4B	$143.5B	$197.1B	$125.4B	$142.3B	$157.0B	$220.5B
Cost of Revenue	$102.2B	$125.0B	$114.2B	$154.9B	$106.2B	$122.5B	$127.2B	$180.4B
Gross Profit	$19.3B	$23.4B	$29.3B	$42.1B	$19.3B	$19.8B	$29.9B	$40.1B
Gross Margin	15.9%	15.8%	20.4%	21.4%	15.4%	13.9%	19.0%	18.2%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$20.2B	$19.4B	$22.7B	$12.9B	$23.3B	$23.5B	$26.8B	$23.3B
Operating Expenses	$20.2B	$19.4B	$22.7B	$24.9B	$23.3B	$23.5B	$26.8B	$23.3B
Operating Income	-$878M	$4.0B	$6.6B	$17.2B	-$4.1B	-$3.7B	$3.1B	$16.9B
Operating Margin	-0.7%	2.7%	4.6%	8.7%	-3.2%	-2.6%	2.0%	7.6%
Interest Expense	$222M	$308M	$299M	-$12M	$328M	$337M	$372M	$1.3B
Income Before Tax	-$2.1B	$2.7B	$8.2B	$14.8B	-$4.7B	-$3.6B	$137M	$19.2B
Tax Expense	$712M	$983M	$1.6B	-$1.9B	-$1.1B	-$1.7B	$942M	$1.6B
Net Income	-$2.8B	$1.7B	$6.5B	$16.7B	-$3.6B	-$1.9B	-$804M	$17.4B
Net Margin	-2.3%	1.1%	4.6%	8.5%	-2.9%	-1.3%	-0.5%	7.9%
EPS (Diluted)	$-16.69	$9.95	$38.84	$99.35	$-21.59	$-11.15	$-4.77	$103.71
EBITDA	-$962M	$7.2B	$10.3B	$18.1B	-$607M	$733M	$5.3B	$26.0B
Shares Outstanding	169M	168M	168M	168M	168M	168M	168M	168M

7004.T JPX