¥953.00 ($6.04)

+0.00 (+0.00%)

Weekly Expected Move ±1.8%

¥918 ¥935 ¥953 ¥971 ¥988

JPX · Industrials · Rental & Leasing Services · Tech Score Neutral · Power 54 · ¥7.3B mcap · 2M float · 0.670% daily turnover

Analysis Technicals Weather Peers

Revenue

$15.4B -0.7% ▼

5Y CAGR: +3.8%

Gross Profit

$4.6B -3.9% ▼

5Y CAGR: +0.1%

Operating Income

$278M -52.0% ▼

5Y CAGR: -24.5%

Net Income

$336M -43.7% ▼

5Y CAGR: -19.3%

EPS (Diluted)

$43.89 -43.7% ▼

5Y CAGR: -19.3%

EBITDA

$3.4B +0.1% ▲

5Y CAGR: -1.9%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$12.9B	$13.3B	$14.8B	$15.5B	$15.4B
YoY Growth	+1.5%	+3.1%	+11.3%	+4.2%	-0.7%
Cost of Revenue	$8.9B	$9.2B	$10.0B	$10.6B	$10.7B
Gross Profit	$4.0B	$4.1B	$4.8B	$4.8B	$4.6B
Gross Margin	30.8%	30.7%	32.4%	31.2%	30.2%
R&D Expenses	$92M	$79M	$97M	$110M	$137M
SG&A Expenses	$3.4B	$3.5B	$3.9B	$4.2B	$4.2B
Operating Expenses	$3.5B	$3.6B	$4.0B	$4.2B	$4.4B
Operating Income	$530M	$532M	$830M	$578M	$278M
Operating Margin	4.1%	4.0%	5.6%	3.7%	1.8%
Interest Expense	$41M	$35M	$39M	$50M	$57M
Income Before Tax	$837M	$1.1B	$1.1B	$786M	$576M
Tax Expense	$275M	$383M	$361M	$157M	$196M
Net Income	$562M	$681M	$744M	$597M	$336M
Net Margin	4.3%	5.1%	5.0%	3.9%	2.2%
EPS (Diluted)	$73.31	$88.90	$97.11	$77.99	$43.89
EBITDA	$3.4B	$3.7B	$3.8B	$3.7B	$3.4B
Shares Outstanding	8M	8M	8M	8M	8M

Line Item	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3
Revenue	$3.7B	$3.8B	$3.7B	$4.0B	$3.8B	$3.9B	$3.7B	$4.0B
Cost of Revenue	$2.5B	$2.6B	$2.6B	$2.9B	$2.7B	$2.6B	$2.4B	$2.7B
Gross Profit	$1.1B	$1.2B	$1.2B	$1.2B	$1.1B	$1.3B	$1.3B	$1.3B
Gross Margin	31.3%	32.6%	31.0%	28.5%	28.8%	34.1%	35.9%	32.6%
R&D Expenses	$52M	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$1.1B	$1.2B	$1.0B	$1.1B	$1.1B	$1.1B	$1.0B	$1.1B
Operating Expenses	$1.1B	$1.2B	$1.0B	$1.1B	$1.1B	$1.1B	$1.0B	$1.1B
Operating Income	$19M	$44M	$124M	$89M	$20M	$277M	$305M	$209M
Operating Margin	0.5%	1.2%	3.3%	2.2%	0.5%	7.1%	8.2%	5.2%
Interest Expense	$14M	$13M	$14M	$15M	$14M	$20M	$19M	$19M
Income Before Tax	-$1M	$58M	$230M	$242M	$44M	$372M	$429M	$285M
Tax Expense	-$131M	$37M	$90M	$54M	$14M	$126M	$144M	$112M
Net Income	$118M	$15M	$128M	$173M	$19M	$239M	$276M	$163M
Net Margin	3.2%	0.4%	3.5%	4.3%	0.5%	6.1%	7.4%	4.1%
EPS (Diluted)	$15.45	$1.96	$16.73	$22.59	$2.53	$31.20	$36.01	$21.27
EBITDA	$777M	$754M	$1.0B	$887M	$870M	$1.0B	$1.1B	$899M
Shares Outstanding	8M	8M	8M	8M	8M	8M	8M	8M

7065.T JPX