¥2,429.00 ($15.38)

+24.00 (+1.00%)

Weekly Expected Move ±4.6%

¥2185 ¥2295 ¥2405 ¥2515 ¥2625

JPX · Consumer Cyclical · Auto - Parts · Tech Score Sell · Power 33 · ¥88.9B mcap · 17M float · 0.556% daily turnover

Revenue

$304.1B -1.4% ▼

5Y CAGR: +9.2%

Gross Profit

$34.0B +9.6% ▲

5Y CAGR: +11.0%

Operating Income

$3.4B +829.6% ▲

Net Income

$8.4B +326.8% ▲

EPS (Diluted)

$224.76 +327.5% ▲

EBITDA

$21.3B +27.3% ▲

5Y CAGR: +26.4%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$217.8B	$255.6B	$298.6B	$308.4B	$304.1B
YoY Growth	+11.2%	+17.4%	+16.8%	+3.3%	-1.4%
Cost of Revenue	$194.2B	$235.7B	$267.1B	$277.4B	$270.2B
Gross Profit	$23.6B	$20.0B	$31.5B	$31.0B	$34.0B
Gross Margin	10.8%	7.8%	10.5%	10.0%	11.2%
R&D Expenses	$3.7B	$4.0B	$4.4B	$4.5B	$4.6B
SG&A Expenses	$19.0B	$20.8B	$24.1B	$26.1B	$30.6B
Operating Expenses	$22.9B	$24.8B	$28.5B	$30.6B	$30.6B
Operating Income	$685M	-$4.9B	$3.0B	$365M	$3.4B
Operating Margin	0.3%	-1.9%	1.0%	0.1%	1.1%
Interest Expense	$164M	$208M	$463M	$452M	$348M
Income Before Tax	$8.1B	-$5.7B	-$1.2B	$5.8B	$11.2B
Tax Expense	$1.9B	$333M	$1.0B	$2.2B	$1.6B
Net Income	$4.9B	-$7.1B	-$3.0B	$2.0B	$8.4B
Net Margin	2.2%	-2.8%	-1.0%	0.6%	2.8%
EPS (Diluted)	$128.90	$-189.80	$-79.73	$52.58	$224.76
EBITDA	$17.1B	$4.3B	$9.2B	$16.7B	$21.3B
Shares Outstanding	38M	38M	38M	38M	37M

Line Item	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3
Revenue	$72.9B	$77.5B	$74.8B	$75.3B	$76.4B	$105.6B	$103.5B	$111.4B
Cost of Revenue	$65.4B	$68.5B	$66.4B	$67.0B	$68.3B	$92.3B	$91.1B	$98.2B
Gross Profit	$7.5B	$9.0B	$8.4B	$8.3B	$8.2B	$13.3B	$12.4B	$13.2B
Gross Margin	10.2%	11.6%	11.3%	11.0%	10.7%	12.6%	12.0%	11.9%
R&D Expenses	$4.5B	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$3.9B	$7.7B	$7.5B	$7.5B	$7.9B	$12.1B	$11.4B	$11.6B
Operating Expenses	$8.4B	$7.7B	$7.5B	$7.5B	$7.9B	$12.1B	$11.4B	$11.1B
Operating Income	-$940M	$1.4B	$988M	$809M	$240M	$1.2B	$1.0B	$2.2B
Operating Margin	-1.3%	1.7%	1.3%	1.1%	0.3%	1.1%	1.0%	1.9%
Interest Expense	$94M	$63M	$110M	$111M	$64M	$207M	$233M	$208M
Income Before Tax	-$2.0B	$1.4B	$2.1B	$2.6B	$5.1B	$35.8B	$5.4B	$9.7B
Tax Expense	-$515M	$165M	$900M	$738M	-$244M	$1.8B	$3.9B	$3.4B
Net Income	-$2.0B	$752M	$1.0B	$1.6B	$5.0B	$33.4B	$1.5B	$6.0B
Net Margin	-2.7%	1.0%	1.4%	2.2%	6.6%	31.6%	1.5%	5.4%
EPS (Diluted)	$-52.27	$20.02	$27.38	$43.23	$133.96	$902.07	$40.61	$162.04
EBITDA	$842M	$3.9B	$4.5B	$3.4B	$7.5B	$6.0B	$3.1B	$5.8B
Shares Outstanding	38M	38M	38M	37M	37M	37M	37M	37M

7279.T JPX