Also trades as: AKBIF (OTC) · $vol 0M

¥105.00 ($0.67)

-2.00 (-1.87%)

Weekly Expected Move ±3.9%

¥97 ¥101 ¥105 ¥109 ¥113

JPX · Consumer Cyclical · Auto - Parts · Tech Score Neutral · Power 47 · ¥28.5B mcap · 93M float · 2.50% daily turnover

Revenue

$160.1B -1.0% ▼

5Y CAGR: +3.6%

Gross Profit

$18.3B +12.6% ▲

5Y CAGR: +7.6%

Operating Income

$5.6B +78.2% ▲

Net Income

$1.8B +997.6% ▲

EPS (Diluted)

$3.41 +1000.0% ▲

EBITDA

$11.7B +20.2% ▲

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$135.5B	$154.0B	$166.3B	$161.7B	$160.1B
YoY Growth	+1.1%	+13.6%	+8.0%	-2.8%	-1.0%
Cost of Revenue	$118.2B	$140.4B	$150.5B	$145.5B	$141.9B
Gross Profit	$17.3B	$13.6B	$15.8B	$16.2B	$18.3B
Gross Margin	12.8%	8.8%	9.5%	10.0%	11.4%
R&D Expenses	$2.2B	$2.4B	$2.4B	$1.9B	$0
SG&A Expenses	$13.1B	$13.4B	$12.6B	$11.1B	$12.7B
Operating Expenses	$13.1B	$13.4B	$12.6B	$13.1B	$12.7B
Operating Income	$4.2B	$185M	$3.2B	$3.1B	$5.6B
Operating Margin	3.1%	0.1%	1.9%	1.9%	3.5%
Interest Expense	$1.0B	$1.1B	$1.4B	$3.5B	$1.9B
Income Before Tax	$5.6B	$2.6B	$4.1B	$4.0B	$3.4B
Tax Expense	$835M	$973M	-$70M	$3.2B	$639M
Net Income	$4.2B	$960M	$3.5B	$168M	$1.8B
Net Margin	3.1%	0.6%	2.1%	0.1%	1.2%
EPS (Diluted)	$8.98	$1.95	$6.57	$0.31	$3.41
EBITDA	$12.3B	$10.0B	$12.0B	$9.8B	$11.7B
Shares Outstanding	134M	134M	525M	541M	540M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$39.7B	$41.7B	$39.4B	$40.8B	$39.9B	$39.1B	$41.0B	$40.2B
Cost of Revenue	$35.9B	$37.9B	$35.3B	$36.4B	$35.4B	$35.1B	$35.7B	$35.7B
Gross Profit	$3.8B	$3.8B	$4.1B	$4.4B	$4.5B	$4.0B	$5.2B	$4.5B
Gross Margin	9.6%	9.1%	10.5%	10.8%	11.3%	10.3%	12.7%	11.3%
R&D Expenses	$0	$0	$0	$1.9B	$0	$0	$0	$0
SG&A Expenses	$3.8B	$3.0B	$3.3B	$3.0B	$3.1B	$3.1B	$3.1B	$3.4B
Operating Expenses	$3.8B	$3.0B	$3.3B	$3.0B	$3.1B	$3.1B	$3.1B	$3.4B
Operating Income	$70M	$793M	$838M	$1.4B	$1.4B	$941M	$2.1B	$1.1B
Operating Margin	0.2%	1.9%	2.1%	3.5%	3.4%	2.4%	5.2%	2.8%
Interest Expense	$1.8B	$800M	$437M	$452M	$439M	$488M	$475M	$455M
Income Before Tax	$8.8B	-$5.2B	$2.0B	-$1.6B	$463M	-$321M	$2.7B	$527M
Tax Expense	$2.8B	-$214M	$552M	$49M	$300M	$213M	$428M	-$302M
Net Income	$5.9B	-$5.1B	$1.2B	-$1.8B	-$125M	-$663M	$2.0B	$608M
Net Margin	14.8%	-12.3%	3.1%	-4.4%	-0.3%	-1.7%	4.9%	1.5%
EPS (Diluted)	$10.88	$-9.50	$2.24	$-6.58	$-0.46	$-2.44	$5.18	$1.13
EBITDA	$1.7B	$2.5B	$2.4B	$3.1B	$2.9B	$2.4B	$3.7B	$2.7B
Shares Outstanding	540M	541M	541M	271M	271M	271M	390M	537M

7238.T JPX