¥1,668.00 ($10.56)

-20.00 (-1.18%)

Weekly Expected Move ±2.6%

¥1599 ¥1644 ¥1688 ¥1732 ¥1777

JPX · Consumer Cyclical · Apparel - Manufacturers · Tech Score Neutral · Power 58 · ¥41.1B mcap · 13M float · 0.226% daily turnover

Revenue

$83.4B +0.6% ▲

5Y CAGR: -6.9%

Gross Profit

$24.1B +9.9% ▲

5Y CAGR: +5.8%

Operating Income

$3.6B +12.3% ▲

5Y CAGR: +8.8%

Net Income

$2.6B +26.5% ▲

5Y CAGR: +21.1%

EPS (Diluted)

$313.79 +25.8% ▲

5Y CAGR: +20.8%

EBITDA

$4.7B +16.8% ▲

5Y CAGR: +11.5%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$114.2B	$77.5B	$86.4B	$82.8B	$83.4B
YoY Growth	-4.0%	-32.1%	+11.5%	-4.1%	+0.6%
Cost of Revenue	$96.2B	$60.5B	$66.6B	$60.9B	$59.2B
Gross Profit	$18.1B	$17.0B	$19.8B	$22.0B	$24.1B
Gross Margin	15.8%	22.0%	22.9%	26.5%	29.0%
R&D Expenses	$26M	$19M	$21M	$15M	$0
SG&A Expenses	$16.1B	$16.1B	$17.6B	$18.9B	$20.6B
Operating Expenses	$16.0B	$15.9B	$17.9B	$18.8B	$20.6B
Operating Income	$2.0B	$1.1B	$1.9B	$3.2B	$3.6B
Operating Margin	1.8%	1.5%	2.2%	3.8%	4.3%
Interest Expense	$52M	$48M	$40M	$48M	$50M
Income Before Tax	$2.2B	$1.0B	$1.7B	$3.2B	$3.9B
Tax Expense	$690M	$659M	$727M	$1.1B	$1.3B
Net Income	$1.5B	$367M	$1.0B	$2.1B	$2.6B
Net Margin	1.3%	0.5%	1.2%	2.5%	3.1%
EPS (Diluted)	$184.00	$44.07	$121.84	$249.46	$313.79
EBITDA	$2.9B	$1.8B	$2.4B	$4.0B	$4.7B
Shares Outstanding	8M	8M	8M	8M	8M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$19.4B	$22.3B	$21.7B	$19.7B	$19.8B	$23.8B	$22.6B	$20.4B
Cost of Revenue	$14.4B	$15.1B	$14.8B	$14.0B	$14.3B	$15.1B	$15.3B	$14.8B
Gross Profit	$4.9B	$7.2B	$7.0B	$5.7B	$5.5B	$8.7B	$7.3B	$5.5B
Gross Margin	25.5%	32.2%	32.1%	29.1%	27.8%	36.4%	32.3%	27.2%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$4.5B	$5.6B	$6.1B	$5.0B	$4.9B	$6.1B	$7.0B	$5.0B
Operating Expenses	$4.5B	$5.6B	$6.1B	$5.0B	$4.9B	$6.1B	$7.0B	$5.0B
Operating Income	$419M	$1.6B	$851M	$764M	$616M	$2.6B	$283M	$502M
Operating Margin	2.2%	7.3%	3.9%	3.9%	3.1%	10.8%	1.3%	2.5%
Interest Expense	$14M	$15M	$13M	$11M	$17M	$19M	$19M	$19M
Income Before Tax	$460M	$1.8B	$902M	$1.1B	$839M	$2.7B	$217M	$855M
Tax Expense	$228M	$529M	$229M	$411M	-$198M	$819M	$125M	$302M
Net Income	$232M	$1.2B	$672M	$639M	$1.0B	$1.9B	$91M	$553M
Net Margin	1.2%	5.5%	3.1%	3.2%	5.2%	8.0%	0.4%	2.7%
EPS (Diluted)	$27.75	$147.83	$80.17	$76.21	$123.19	$230.90	$4.48	$22.70
EBITDA	$598M	$1.8B	$1.1B	$1.2B	$1.0B	$2.7B	$470M	$638M
Shares Outstanding	8M	8M	8M	8M	8M	8M	20M	24M

7460.T JPX