¥935.00 ($5.93)

-18.00 (-1.89%)

Weekly Expected Move ±3.9%

¥879 ¥916 ¥953 ¥990 ¥1027

JPX · Industrials · Staffing & Employment Services · Tech Score Buy · Power 56 · ¥36.5B mcap · 12M float · 1.26% daily turnover

Revenue

$30.0B +24.6% ▲

5Y CAGR: +18.0%

Gross Profit

$8.3B +22.6% ▲

5Y CAGR: +13.7%

Operating Income

$2.8B +29.1% ▲

5Y CAGR: +11.7%

Net Income

$1.8B +24.4% ▲

5Y CAGR: +10.9%

EPS (Diluted)

$47.09 +26.6% ▲

5Y CAGR: -3.9%

EBITDA

$3.2B +29.3% ▲

5Y CAGR: +14.4%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$14.8B	$15.6B	$18.8B	$24.1B	$30.0B
YoY Growth	+13.1%	+5.1%	+20.5%	+28.2%	+24.6%
Cost of Revenue	$10.5B	$10.7B	$13.2B	$17.3B	$21.7B
Gross Profit	$4.3B	$4.8B	$5.6B	$6.8B	$8.3B
Gross Margin	29.0%	31.1%	29.7%	28.1%	27.7%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$2.9B	$3.2B	$4.3B	$4.6B	$5.5B
Operating Expenses	$2.9B	$3.2B	$4.3B	$4.6B	$5.5B
Operating Income	$1.4B	$1.6B	$1.3B	$2.1B	$2.8B
Operating Margin	9.7%	10.4%	7.0%	8.9%	9.2%
Interest Expense	$841K	$364K	$28K	$4K	$364K
Income Before Tax	$1.4B	$1.6B	$1.3B	$2.2B	$2.8B
Tax Expense	$430M	$593M	$454M	$750M	$964M
Net Income	$1.0B	$963M	$865M	$1.5B	$1.8B
Net Margin	6.8%	6.2%	4.6%	6.1%	6.1%
EPS (Diluted)	$26.19	$25.21	$23.03	$37.20	$47.09
EBITDA	$1.5B	$1.7B	$1.6B	$2.5B	$3.2B
Shares Outstanding	19M	38M	38M	39M	39M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$7.4B	$7.8B	$8.0B	$8.3B	$8.7B	$9.0B	$10.7B	$13.9B
Cost of Revenue	$5.3B	$5.6B	$5.7B	$6.1B	$6.3B	$6.4B	$7.5B	$9.8B
Gross Profit	$2.0B	$2.2B	$2.2B	$2.2B	$2.4B	$2.6B	$3.1B	$4.2B
Gross Margin	27.7%	28.5%	28.1%	26.9%	27.8%	28.5%	29.5%	29.8%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$1.2B	$1.3B	$1.6B	$1.6B	$1.6B	$1.6B	$2.0B	$3.2B
Operating Expenses	$1.2B	$1.3B	$1.6B	$1.6B	$1.6B	$1.6B	$2.0B	$3.2B
Operating Income	$819M	$911M	$616M	$619M	$862M	$968M	$1.2B	$961M
Operating Margin	11.1%	11.7%	7.7%	7.5%	9.9%	10.7%	11.1%	6.9%
Interest Expense	$0	$0	$0	$79K	$74K	$4M	$46M	$125M
Income Before Tax	$826M	$904M	$622M	$614M	$866M	$973M	$1.4B	$840M
Tax Expense	$294M	$327M	$176M	$234M	$310M	$371M	$107M	$478M
Net Income	$532M	$577M	$446M	$380M	$556M	$602M	$1.3B	$362M
Net Margin	7.2%	7.4%	5.6%	4.6%	6.4%	6.7%	12.6%	2.6%
EPS (Diluted)	$13.58	$14.83	$11.72	$9.86	$14.41	$15.60	$34.77	$9.39
EBITDA	$929M	$1.0B	$756M	$746M	$968M	$1.1B	$1.8B	$1.6B
Shares Outstanding	39M	39M	38M	39M	39M	39M	39M	39M

7059.T JPX