¥865.00 ($5.47)

+6.00 (+0.70%)

Weekly Expected Move ±1.9%

¥827 ¥843 ¥859 ¥875 ¥891

JPX · Consumer Cyclical · Auto - Parts · Tech Score Buy · Power 61 · ¥6.1B mcap · 2M float · 0.083% daily turnover

Analysis Technicals Weather Peers

Revenue

$15.5B -2.7% ▼

5Y CAGR: -1.5%

Gross Profit

$5.8B +2.9% ▲

5Y CAGR: -3.1%

Operating Income

$302M +37.6% ▲

5Y CAGR: -20.0%

Net Income

-$332M -256.2% ▼

EPS (Diluted)

$-47.07 -256.3% ▼

EBITDA

$186M -75.2% ▼

5Y CAGR: -33.7%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$15.7B	$15.9B	$16.6B	$16.0B	$15.5B
YoY Growth	-5.9%	+1.3%	+4.6%	-4.2%	-2.7%
Cost of Revenue	$9.1B	$9.1B	$10.5B	$10.3B	$9.7B
Gross Profit	$6.6B	$6.9B	$6.1B	$5.6B	$5.8B
Gross Margin	42.3%	43.1%	36.9%	35.3%	37.4%
R&D Expenses	$1.8B	$1.9B	$2.0B	$1.8B	$1.3B
SG&A Expenses	$3.4B	$3.5B	$3.6B	$3.6B	$5.5B
Operating Expenses	$5.3B	$5.5B	$5.7B	$5.4B	$5.5B
Operating Income	$1.4B	$1.3B	$473M	$220M	$302M
Operating Margin	8.7%	8.4%	2.8%	1.4%	1.9%
Interest Expense	$3M	$2M	$3M	$5M	$11M
Income Before Tax	$1.3B	$1.4B	$584M	$323M	-$209M
Tax Expense	$391M	$441M	$222M	$110M	$122M
Net Income	$922M	$974M	$362M	$212M	-$332M
Net Margin	5.9%	6.1%	2.2%	1.3%	-2.1%
EPS (Diluted)	$130.72	$138.07	$51.30	$30.12	$-47.07
EBITDA	$1.6B	$1.7B	$978M	$749M	$186M
Shares Outstanding	7M	7M	7M	7M	7M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$3.8B	$4.9B	$3.4B	$3.0B	$3.2B	$5.2B	$3.2B	$2.9B
Cost of Revenue	$2.4B	$3.2B	$2.1B	$1.8B	$2.0B	$3.0B	$1.9B	$1.7B
Gross Profit	$1.4B	$1.8B	$1.4B	$1.2B	$1.2B	$2.2B	$1.3B	$1.2B
Gross Margin	36.6%	36.1%	39.6%	41.0%	38.3%	42.6%	41.6%	40.8%
R&D Expenses	$0	$0	$1.3B	$0	$0	$0	$0	$0
SG&A Expenses	$1.3B	$1.4B	$1.5B	$1.4B	$1.3B	$1.4B	$1.3B	$1.4B
Operating Expenses	$1.3B	$1.4B	$1.5B	$1.4B	$1.3B	$1.4B	$1.3B	$1.4B
Operating Income	$61M	$392M	-$130M	-$114M	-$94M	$778M	$36M	-$191M
Operating Margin	1.6%	7.9%	-3.8%	-3.8%	-2.9%	15.0%	1.1%	-6.5%
Interest Expense	$3M	$3M	$3M	$3M	$3M	$2M	$3M	$3M
Income Before Tax	$2M	$443M	-$711M	-$127M	-$210M	$711M	$50M	-$118M
Tax Expense	$2M	$124M	-$42M	-$35M	-$49M	$225M	$2M	-$67M
Net Income	$109K	$319M	-$670M	-$91M	-$163M	$486M	$49M	-$51M
Net Margin	0.0%	6.4%	-19.6%	-3.0%	-5.1%	9.4%	1.5%	-1.7%
EPS (Diluted)	$0.02	$45.21	$-94.98	$-12.90	$-23.09	$68.88	$6.95	$-7.23
EBITDA	$105M	$498M	-$596M	-$114M	-$197M	$726M	$47M	-$182M
Shares Outstanding	7M	7M	7M	7M	7M	7M	7M	7M

7297.T JPX