¥4,880.00 ($30.87)

-70.00 (-1.41%)

Weekly Expected Move ±8.6%

¥4103 ¥4527 ¥4950 ¥5373 ¥5797

JPX · Consumer Cyclical · Specialty Retail · Tech Score Strong Buy · Power 67 · ¥214.4B mcap · 23M float · 1.02% daily turnover

Revenue

$364.4B +4.0% ▲

5Y CAGR: +9.3%

Gross Profit

$43.1B +10.7% ▲

5Y CAGR: +12.8%

Operating Income

$11.7B +34.6% ▲

5Y CAGR: +35.3%

Net Income

$6.8B +2.8% ▲

5Y CAGR: +40.8%

EPS (Diluted)

$301.99 +3.9% ▲

5Y CAGR: +40.8%

EBITDA

$13.0B +13.7% ▲

5Y CAGR: +34.6%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$259.3B	$282.4B	$307.3B	$350.5B	$364.4B
YoY Growth	+11.1%	+8.9%	+8.8%	+14.1%	+4.0%
Cost of Revenue	$233.2B	$253.1B	$274.8B	$311.6B	$321.4B
Gross Profit	$26.1B	$29.4B	$32.4B	$38.9B	$43.1B
Gross Margin	10.1%	10.4%	10.5%	11.1%	11.8%
R&D Expenses	$40M	$12M	$23M	$64M	$0
SG&A Expenses	$20.9B	$22.7B	$25.4B	$28.7B	$31.4B
Operating Expenses	$21.8B	$23.8B	$26.6B	$30.2B	$31.4B
Operating Income	$4.2B	$5.6B	$5.8B	$8.7B	$11.7B
Operating Margin	1.6%	2.0%	1.9%	2.5%	3.2%
Interest Expense	$0	$0	$0	$0	$0
Income Before Tax	$4.2B	$5.6B	$6.1B	$9.9B	$10.6B
Tax Expense	$1.6B	$2.0B	$2.6B	$3.3B	$3.8B
Net Income	$2.6B	$3.6B	$3.6B	$6.6B	$6.8B
Net Margin	1.0%	1.3%	1.2%	1.9%	1.9%
EPS (Diluted)	$115.14	$157.31	$157.30	$290.54	$301.99
EBITDA	$5.1B	$6.7B	$7.5B	$11.4B	$13.0B
Shares Outstanding	23M	23M	23M	23M	22M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$86.2B	$114.6B	$81.2B	$95.9B	$100.5B	$143.1B	$99.6B	$105.3B
Cost of Revenue	$75.2B	$101.3B	$71.6B	$84.2B	$87.5B	$127.0B	$88.2B	$92.3B
Gross Profit	$11.0B	$13.4B	$9.7B	$11.7B	$13.0B	$16.1B	$11.4B	$13.0B
Gross Margin	12.7%	11.7%	11.9%	12.2%	13.0%	11.2%	11.4%	12.3%
R&D Expenses	$0	$0	$88M	$0	$0	$0	$0	$0
SG&A Expenses	$6.2B	$8.4B	$6.0B	$7.8B	$8.3B	$11.6B	$9.3B	$8.6B
Operating Expenses	$7.7B	$10.2B	$7.9B	$7.8B	$8.3B	$11.6B	$9.3B	$8.6B
Operating Income	$3.2B	$3.3B	$1.8B	$3.9B	$4.8B	$4.4B	$2.1B	$4.4B
Operating Margin	3.8%	2.8%	2.2%	4.1%	4.7%	3.1%	2.1%	4.2%
Interest Expense	$0	$0	$0	$0	$0	$0	$0	$0
Income Before Tax	$3.1B	$2.1B	$1.9B	$4.1B	$4.9B	$4.6B	$2.1B	$4.6B
Tax Expense	$1.1B	$933M	$600M	$748M	$1.5B	$1.6B	$1.7B	$1.8B
Net Income	$2.0B	$1.1B	$1.2B	$3.3B	$3.4B	$3.0B	$469M	$2.7B
Net Margin	2.3%	1.0%	1.5%	3.5%	3.3%	2.1%	0.5%	2.6%
EPS (Diluted)	$89.27	$50.60	$56.06	$148.82	$75.13	$66.51	$11.21	$62.39
EBITDA	$3.8B	$3.6B	$2.3B	$4.6B	$5.3B	$4.9B	$2.5B	$4.8B
Shares Outstanding	22M	22M	22M	22M	45M	44M	42M	44M

7552.T JPX