¥2,913.00 ($18.42)

-9.00 (-0.31%)

Weekly Expected Move ±2.2%

¥2793 ¥2858 ¥2922 ¥2986 ¥3051

JPX · Industrials · Industrial - Distribution · Tech Score Buy · Power 59 · ¥70.3B mcap · 18M float · 0.581% daily turnover

Revenue

$159.0B -1.7% ▼

5Y CAGR: +24.5%

Gross Profit

$26.2B +2.0% ▲

5Y CAGR: +27.8%

Operating Income

$3.4B -12.4% ▼

5Y CAGR: +18.3%

Net Income

$1.9B -58.7% ▼

5Y CAGR: +16.4%

EPS (Diluted)

$79.81 -58.2% ▼

5Y CAGR: -5.7%

EBITDA

$5.1B -41.3% ▼

5Y CAGR: +19.2%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$99.1B	$162.4B	$173.0B	$161.7B	$159.0B
YoY Growth	+86.2%	+64.0%	+6.5%	-6.5%	-1.7%
Cost of Revenue	$83.4B	$136.1B	$146.0B	$136.1B	$132.9B
Gross Profit	$15.6B	$26.3B	$27.0B	$25.7B	$26.2B
Gross Margin	15.8%	16.2%	15.6%	15.9%	16.5%
R&D Expenses	$0	$2M	$14M	$45M	$0
SG&A Expenses	$13.7B	$20.4B	$21.3B	$21.8B	$22.8B
Operating Expenses	$13.7B	$20.4B	$21.3B	$21.8B	$22.8B
Operating Income	$1.9B	$5.9B	$5.7B	$3.9B	$3.4B
Operating Margin	1.9%	3.6%	3.3%	2.4%	2.1%
Interest Expense	$0	$14M	$29M	$16M	$10M
Income Before Tax	$2.7B	$7.1B	$6.9B	$6.9B	$3.5B
Tax Expense	$1.3B	$2.5B	$2.2B	$2.2B	$1.5B
Net Income	$1.4B	$4.5B	$4.7B	$4.6B	$1.9B
Net Margin	1.4%	2.8%	2.7%	2.9%	1.2%
EPS (Diluted)	$89.53	$178.90	$188.24	$190.76	$79.81
EBITDA	$3.8B	$7.5B	$8.6B	$8.8B	$5.1B
Shares Outstanding	15M	25M	25M	24M	24M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$41.1B	$41.7B	$41.2B	$38.5B	$37.4B	$41.8B	$41.7B	$40.8B
Cost of Revenue	$34.4B	$35.3B	$34.9B	$32.0B	$31.4B	$34.5B	$35.0B	$34.3B
Gross Profit	$6.7B	$6.5B	$6.3B	$6.5B	$6.0B	$7.3B	$6.7B	$6.5B
Gross Margin	16.2%	15.5%	15.3%	16.9%	16.1%	17.4%	16.1%	16.0%
R&D Expenses	-$13M	$45M	$0	$0	$0	$0	$0	$0
SG&A Expenses	$5.7B	$5.3B	$5.4B	$5.9B	$5.5B	$5.9B	$5.8B	$6.1B
Operating Expenses	$5.7B	$5.3B	$5.4B	$5.9B	$5.5B	$5.9B	$5.8B	$6.1B
Operating Income	$1.0B	$1.1B	$883M	$625M	$508M	$1.4B	$874M	$420M
Operating Margin	2.5%	2.7%	2.1%	1.6%	1.4%	3.3%	2.1%	1.0%
Interest Expense	$8M	-$5M	$2M	$1M	$3M	$4M	$2M	$10M
Income Before Tax	$1.6B	$917M	$1.0B	$743M	$802M	$924M	$1.2B	$647M
Tax Expense	$453M	$246M	$427M	$269M	$417M	$361M	$507M	$323M
Net Income	$1.1B	$665M	$567M	$430M	$395M	$515M	$621M	$352M
Net Margin	2.6%	1.6%	1.4%	1.1%	1.1%	1.2%	1.5%	0.9%
EPS (Diluted)	$45.16	$27.66	$23.58	$17.65	$16.87	$21.63	$25.83	$14.59
EBITDA	$2.0B	$1.6B	$1.5B	$1.2B	$1.2B	$1.8B	$1.3B	$957M
Shares Outstanding	24M	24M	24M	24M	23M	24M	24M	24M

7128.T JPX