Also trades as: SZKMY (OTC) · $vol 3M · SZKMF (OTC) · $vol 0M

¥1,977.50 ($12.55)

+25.00 (+1.28%)

Weekly Expected Move ±4.4%

¥1782 ¥1867 ¥1952 ¥2038 ¥2123

JPX · Consumer Cyclical · Auto - Manufacturers · Tech Score Strong Sell · Power 33 · ¥3.77T mcap · 1.53B float · 0.491% daily turnover

Revenue

$6.29T +8.0% ▲

5Y CAGR: +14.6%

Gross Profit

$1.60T +2.3% ▲

5Y CAGR: +13.1%

Operating Income

$591.9B -5.2% ▼

5Y CAGR: +24.9%

Net Income

$439.3B +5.6% ▲

5Y CAGR: +24.6%

EPS (Diluted)

$227.66 +5.6% ▲

5Y CAGR: +24.7%

EBITDA

$1.04T +16.7% ▲

5Y CAGR: +22.1%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$3.57T	$4.64T	$5.37T	$5.83T	$6.29T
YoY Growth	+12.3%	+30.1%	+15.8%	+8.4%	+8.0%
Cost of Revenue	$2.71T	$3.49T	$3.96T	$4.26T	$4.69T
Gross Profit	$856.4B	$1.15T	$1.41T	$1.57T	$1.60T
Gross Margin	24.0%	24.8%	26.3%	26.9%	25.5%
R&D Expenses	$160.7B	$205.6B	$234.2B	$265.6B	$0
SG&A Expenses	$484.6B	$579.6B	$700.6B	$703.3B	$1.01T
Operating Expenses	$665.0B	$799.4B	$948.9B	$944.3B	$1.01T
Operating Income	$191.5B	$350.6B	$465.6B	$624.3B	$591.9B
Operating Margin	5.4%	7.6%	8.7%	10.7%	9.4%
Interest Expense	$6.0B	$6.7B	$10.1B	$43.4B	$29.3B
Income Before Tax	$274.3B	$381.0B	$489.3B	$730.2B	$730.7B
Tax Expense	$74.5B	$106.8B	$145.0B	$200.5B	$186.9B
Net Income	$160.3B	$221.1B	$267.7B	$416.1B	$439.3B
Net Margin	4.5%	4.8%	5.0%	7.1%	7.0%
EPS (Diluted)	$82.55	$113.80	$163.88	$215.65	$227.66
EBITDA	$441.7B	$565.1B	$696.5B	$889.3B	$1.04T
Shares Outstanding	121M	1.94B	1.93B	1.93B	1.93B

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$1.46T	$1.40T	$1.43T	$1.54T	$1.40T	$1.47T	$1.65T	$1.78T
Cost of Revenue	$1.06T	$999.1B	$1.06T	$1.14T	$1.04T	$1.09T	$1.24T	$1.33T
Gross Profit	$399.1B	$398.2B	$370.8B	$400.6B	$362.7B	$375.1B	$415.8B	$450.7B
Gross Margin	27.4%	28.5%	26.0%	26.0%	25.9%	25.6%	25.2%	25.4%
R&D Expenses	$0	$0	$0	$265.6B	$0	$0	$0	$0
SG&A Expenses	$244.2B	$222.9B	$234.4B	$1.8B	$226.3B	$250.1B	$267.3B	$268.8B
Operating Expenses	$244.2B	$222.9B	$234.4B	$242.8B	$226.3B	$250.1B	$267.3B	$268.8B
Operating Income	$154.9B	$175.3B	$136.4B	$157.8B	$136.4B	$125.0B	$148.5B	$182.0B
Operating Margin	10.6%	12.5%	9.5%	10.2%	9.8%	8.5%	9.0%	10.2%
Interest Expense	$3.7B	$21.0B	$3.1B	$15.6B	$5.6B	$3.1B	$2.3B	$18.3B
Income Before Tax	$189.5B	$186.9B	$171.6B	$182.2B	$175.7B	$156.5B	$188.7B	$209.9B
Tax Expense	$47.6B	$58.1B	$50.3B	$44.6B	$46.3B	$40.7B	$48.5B	$51.3B
Net Income	$114.2B	$103.2B	$94.3B	$104.3B	$102.0B	$90.8B	$113.6B	$132.9B
Net Margin	7.8%	7.4%	6.6%	6.8%	7.3%	6.2%	6.9%	7.5%
EPS (Diluted)	$59.21	$53.50	$48.85	$54.09	$52.88	$47.04	$58.88	$68.86
EBITDA	$219.5B	$236.9B	$207.0B	$229.3B	$243.6B	$224.5B	$258.2B	$303.0B
Shares Outstanding	1.93B	1.93B	1.93B	1.93B	1.93B	1.93B	1.93B	1.93B

7269.T JPX