Also trades as: FCVFF (OTC) · $vol 0M

¥4,020.00 ($25.47)

-80.00 (-1.95%)

Weekly Expected Move ±3.1%

¥3773 ¥3897 ¥4020 ¥4143 ¥4267

JPX · Consumer Cyclical · Auto - Parts · Tech Score Sell · Power 42 · ¥194.7B mcap · 31M float · 0.395% daily turnover

Revenue

$256.6B +6.8% ▲

5Y CAGR: +8.4%

Gross Profit

$49.3B +17.3% ▲

5Y CAGR: +11.9%

Operating Income

$17.7B +14.0% ▲

5Y CAGR: +17.5%

Net Income

$15.9B +29.7% ▲

5Y CAGR: +32.2%

EPS (Diluted)

$323.76 +31.7% ▲

5Y CAGR: +32.6%

EBITDA

$32.8B +2.2% ▲

5Y CAGR: +6.6%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$146.2B	$171.0B	$218.9B	$240.3B	$256.6B
YoY Growth	-14.6%	+17.0%	+28.1%	+9.7%	+6.8%
Cost of Revenue	$123.3B	$143.2B	$185.9B	$198.2B	$207.3B
Gross Profit	$22.9B	$27.7B	$33.0B	$42.1B	$49.3B
Gross Margin	15.6%	16.2%	15.1%	17.5%	19.2%
R&D Expenses	$4.9B	$5.2B	$6.2B	$7.6B	$0
SG&A Expenses	$11.6B	$11.4B	$14.0B	$14.4B	$31.6B
Operating Expenses	$15.9B	$17.7B	$21.7B	$26.5B	$31.6B
Operating Income	$7.2B	$9.9B	$11.3B	$15.5B	$17.7B
Operating Margin	5.0%	5.8%	5.2%	6.5%	6.9%
Interest Expense	$29M	$23M	$74M	$22M	$554M
Income Before Tax	$8.3B	$11.9B	$13.6B	$19.2B	$20.1B
Tax Expense	$3.7B	$3.3B	$3.8B	$6.7B	$4.1B
Net Income	$4.5B	$8.6B	$9.6B	$12.2B	$15.9B
Net Margin	3.1%	5.0%	4.4%	5.1%	6.2%
EPS (Diluted)	$89.80	$172.06	$192.40	$245.91	$323.76
EBITDA	$21.9B	$24.8B	$27.1B	$32.1B	$32.8B
Shares Outstanding	50M	50M	50M	50M	49M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$63.2B	$62.4B	$66.9B	$60.7B	$65.7B	$64.2B	$70.2B	$71.8B
Cost of Revenue	$51.3B	$50.9B	$52.8B	$49.6B	$53.7B	$52.5B	$56.8B	$57.8B
Gross Profit	$11.9B	$11.5B	$14.0B	$11.1B	$11.9B	$11.8B	$13.4B	$14.0B
Gross Margin	18.9%	18.5%	21.0%	18.3%	18.2%	18.3%	19.1%	19.5%
R&D Expenses	$2.0B	$2.4B	$1.6B	$1.9B	$2.2B	$0	$0	$2.2B
SG&A Expenses	$5.0B	$3.5B	$11.7B	$4.2B	$4.4B	$8.1B	$8.9B	$4.8B
Operating Expenses	$7.0B	$5.9B	$11.7B	$6.1B	$6.6B	$8.0B	$8.9B	$7.1B
Operating Income	$4.9B	$5.7B	$2.3B	$5.0B	$5.3B	$3.8B	$4.6B	$6.9B
Operating Margin	7.8%	9.1%	3.5%	8.2%	8.1%	5.9%	6.5%	9.6%
Interest Expense	$1.5B	-$1.3B	$341M	$458M	$0	$103M	$0	$97M
Income Before Tax	$3.6B	$7.9B	$1.9B	$5.4B	$5.6B	$4.7B	$5.8B	$7.7B
Tax Expense	$511M	$2.4B	-$777M	$759M	$1.3B	$1.4B	-$728M	$1.9B
Net Income	$3.1B	$5.5B	$2.6B	$4.7B	$4.3B	$3.3B	$6.5B	$5.8B
Net Margin	4.9%	8.8%	3.9%	7.7%	6.5%	5.1%	9.3%	8.1%
EPS (Diluted)	$63.26	$112.98	$54.50	$96.63	$88.49	$67.68	$134.56	$120.04
EBITDA	$8.2B	$8.7B	$5.2B	$8.7B	$8.5B	$7.6B	$8.7B	$10.0B
Shares Outstanding	49M	49M	48M	48M	48M	48M	48M	48M

7296.T JPX