¥6,740.00 ($42.66)

-70.00 (-1.03%)

Weekly Expected Move ±8.0%

¥5715 ¥6262 ¥6810 ¥7358 ¥7905

JPX · Industrials · Industrial - Distribution · Tech Score Neutral · Power 39 · ¥176.0B mcap · 12M float · 0.973% daily turnover

Revenue

$468.8B +30.0% ▲

5Y CAGR: +17.3%

Gross Profit

$35.2B +17.0% ▲

5Y CAGR: +9.7%

Operating Income

$12.7B +35.5% ▲

5Y CAGR: +15.2%

Net Income

$9.5B +29.8% ▲

5Y CAGR: +18.5%

EPS (Diluted)

$364.85 +30.2% ▲

5Y CAGR: +18.9%

EBITDA

$16.8B +27.0% ▲

5Y CAGR: +16.5%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$231.6B	$272.3B	$351.0B	$360.5B	$468.8B
YoY Growth	+9.8%	+17.6%	+28.9%	+2.7%	+30.0%
Cost of Revenue	$207.1B	$242.3B	$317.7B	$330.4B	$433.6B
Gross Profit	$24.5B	$30.0B	$33.3B	$30.1B	$35.2B
Gross Margin	10.6%	11.0%	9.5%	8.3%	7.5%
R&D Expenses	$295M	$293M	$278M	$313M	$0
SG&A Expenses	$15.7B	$16.6B	$18.8B	$19.8B	$22.5B
Operating Expenses	$16.4B	$17.3B	$19.5B	$20.7B	$22.5B
Operating Income	$8.0B	$12.7B	$13.8B	$9.4B	$12.7B
Operating Margin	3.5%	4.7%	3.9%	2.6%	2.7%
Interest Expense	$69M	$56M	$185M	$193M	$375M
Income Before Tax	$8.7B	$13.7B	$14.0B	$10.6B	$13.5B
Tax Expense	$2.6B	$4.2B	$4.2B	$3.2B	$4.0B
Net Income	$6.1B	$9.6B	$9.7B	$7.3B	$9.5B
Net Margin	2.6%	3.5%	2.8%	2.0%	2.0%
EPS (Diluted)	$232.69	$366.40	$371.71	$280.21	$364.85
EBITDA	$10.9B	$16.0B	$16.5B	$13.2B	$16.8B
Shares Outstanding	26M	26M	26M	26M	26M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$110.4B	$126.5B	$120.2B	$146.6B	$141.6B	$189.7B	$209.9B	$208.7B
Cost of Revenue	$101.7B	$116.1B	$112.7B	$136.5B	$131.1B	$176.6B	$195.7B	$191.6B
Gross Profit	$8.7B	$10.3B	$7.5B	$10.2B	$10.6B	$13.1B	$14.2B	$17.0B
Gross Margin	7.9%	8.2%	6.3%	6.9%	7.5%	6.9%	6.8%	8.2%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$5.5B	$5.8B	$5.7B	$6.4B	$6.2B	$6.2B	$6.7B	$6.7B
Operating Expenses	$5.5B	$5.8B	$5.7B	$6.4B	$6.2B	$6.2B	$6.7B	$6.7B
Operating Income	$3.2B	$4.6B	$1.8B	$3.7B	$4.3B	$6.9B	$7.5B	$10.3B
Operating Margin	2.9%	3.6%	1.5%	2.6%	3.1%	3.6%	3.6%	4.9%
Interest Expense	$85M	$101M	$118M	$113M	$127M	$162M	$195M	$181M
Income Before Tax	$2.9B	$4.9B	$2.0B	$4.0B	$4.5B	$7.4B	$7.6B	$11.1B
Tax Expense	$819M	$1.4B	$575M	$888M	$1.3B	$2.3B	$2.1B	$3.4B
Net Income	$2.0B	$3.5B	$1.4B	$3.0B	$3.1B	$5.0B	$5.6B	$7.6B
Net Margin	1.9%	2.7%	1.1%	2.1%	2.2%	2.7%	2.7%	3.7%
EPS (Diluted)	$78.87	$133.66	$52.86	$116.22	$118.81	$194.92	$217.74	$294.99
EBITDA	$4.8B	$5.3B	$2.9B	$4.9B	$5.5B	$7.9B	$9.0B	$11.3B
Shares Outstanding	26M	26M	26M	26M	26M	26M	26M	26M

7456.T JPX