¥1,455.00 ($9.20)

-3.00 (-0.21%)

Weekly Expected Move ±2.1%

¥1396 ¥1427 ¥1458 ¥1489 ¥1520

JPX · Consumer Cyclical · Apparel - Footwear & Accessories · Tech Score Neutral · Power 62 · ¥4.9B mcap · 1M float · 0.384% daily turnover

Analysis Technicals Weather Peers

Revenue

$12.4B +8.1% ▲

5Y CAGR: +8.3%

Gross Profit

$6.7B +9.1% ▲

5Y CAGR: +9.3%

Operating Income

$940M +17.2% ▲

5Y CAGR: +24.9%

Net Income

$652M +29.5% ▲

5Y CAGR: +21.7%

EPS (Diluted)

$191.17 +28.3% ▲

5Y CAGR: +15.6%

EBITDA

$1.1B +1.0% ▲

5Y CAGR: +14.0%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$9.1B	$10.4B	$11.2B	$11.5B	$12.4B
YoY Growth	+9.2%	+14.4%	+7.3%	+2.6%	+8.1%
Cost of Revenue	$4.2B	$4.8B	$5.2B	$5.3B	$5.7B
Gross Profit	$4.9B	$5.6B	$6.0B	$6.1B	$6.7B
Gross Margin	53.4%	53.5%	53.6%	53.6%	54.1%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$4.1B	$4.7B	$5.1B	$5.3B	$5.8B
Operating Expenses	$4.3B	$4.9B	$5.4B	$5.3B	$5.8B
Operating Income	$549M	$660M	$630M	$802M	$940M
Operating Margin	6.0%	6.3%	5.6%	7.0%	7.6%
Interest Expense	$29M	$27M	$25M	$33M	$33M
Income Before Tax	$553M	$602M	$635M	$779M	$958M
Tax Expense	$210M	$129M	$191M	$276M	$306M
Net Income	$343M	$473M	$444M	$503M	$652M
Net Margin	3.8%	4.5%	4.0%	4.4%	5.3%
EPS (Diluted)	$105.86	$142.66	$132.63	$148.99	$191.17
EBITDA	$793M	$865M	$907M	$1.1B	$1.1B
Shares Outstanding	3M	3M	3M	3M	3M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$2.1B	$3.4B	$3.3B	$2.7B	$2.2B	$3.5B	$3.8B	$2.9B
Cost of Revenue	$945M	$1.5B	$1.5B	$1.2B	$1.1B	$1.6B	$1.8B	$1.3B
Gross Profit	$1.1B	$1.9B	$1.8B	$1.5B	$1.2B	$1.9B	$2.0B	$1.6B
Gross Margin	54.8%	56.8%	55.2%	53.8%	52.1%	54.8%	52.4%	54.6%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$1.3B	$1.4B	$1.4B	$1.4B	$1.4B	$1.5B	$1.5B	$1.4B
Operating Expenses	$1.3B	$1.4B	$1.4B	$1.4B	$1.4B	$1.5B	$1.5B	$1.4B
Operating Income	-$184M	$543M	$362M	$82M	-$207M	$457M	$468M	$222M
Operating Margin	-8.8%	16.0%	11.0%	3.1%	-9.2%	13.1%	12.4%	7.7%
Interest Expense	$8M	$8M	$9M	$8M	$7M	$8M	$9M	$9M
Income Before Tax	-$210M	$558M	$373M	$57M	-$195M	$462M	$471M	$219M
Tax Expense	-$59M	$185M	$133M	$17M	-$47M	$146M	$166M	$41M
Net Income	-$150M	$373M	$241M	$39M	-$147M	$316M	$305M	$178M
Net Margin	-7.2%	11.0%	7.3%	1.5%	-6.6%	9.1%	8.1%	6.2%
EPS (Diluted)	$-45.27	$111.58	$71.26	$11.56	$-43.70	$93.29	$89.35	$52.23
EBITDA	-$126M	$629M	$425M	$146M	-$144M	$521M	$532M	$222M
Shares Outstanding	3M	3M	3M	3M	3M	3M	3M	3M

7126.T JPX