¥398.00 ($2.52)

-1.00 (-0.25%)

Weekly Expected Move ±8.6%

¥330 ¥365 ¥399 ¥433 ¥468

JPX · Consumer Cyclical · Home Improvement · Tech Score Neutral · Power 56 · ¥6.7B mcap · 13M float · 0.598% daily turnover

Analysis Technicals Weather Peers

Revenue

$20.2B +1.8% ▲

5Y CAGR: +1.8%

Gross Profit

$8.6B +2.4% ▲

5Y CAGR: +0.8%

Operating Income

$219M +245.2% ▲

5Y CAGR: -28.3%

Net Income

$199M +181.8% ▲

5Y CAGR: -26.9%

EPS (Diluted)

$11.78 +181.7% ▲

5Y CAGR: -29.0%

EBITDA

$1.0B +53.8% ▲

5Y CAGR: -11.9%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$20.8B	$20.4B	$19.4B	$19.9B	$20.2B
YoY Growth	+12.4%	-2.1%	-4.6%	+2.5%	+1.8%
Cost of Revenue	$11.7B	$11.3B	$11.1B	$11.5B	$11.7B
Gross Profit	$9.1B	$9.0B	$8.3B	$8.4B	$8.6B
Gross Margin	43.6%	44.3%	42.9%	42.2%	42.4%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$7.6B	$8.1B	$8.4B	$8.5B	$8.4B
Operating Expenses	$7.6B	$8.1B	$8.4B	$8.5B	$8.4B
Operating Income	$1.5B	$881M	-$109M	-$151M	$219M
Operating Margin	7.1%	4.3%	-0.6%	-0.8%	1.1%
Interest Expense	$69M	$100M	$101M	$96M	$104M
Income Before Tax	$1.5B	$968M	$318M	$125M	$697M
Tax Expense	$522M	$446M	$389M	$362M	$493M
Net Income	$1.0B	$519M	-$76M	-$243M	$199M
Net Margin	4.8%	2.6%	-0.4%	-1.2%	1.0%
EPS (Diluted)	$64.87	$29.58	$-4.45	$-14.41	$11.78
EBITDA	$2.2B	$1.8B	$1.2B	$1.0B	$1.0B
Shares Outstanding	15M	18M	17M	17M	17M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$4.2B	$5.0B	$5.8B	$5.1B	$4.4B	$4.9B	$5.7B	$5.4B
Cost of Revenue	$2.3B	$2.9B	$3.3B	$2.9B	$2.6B	$2.8B	$3.4B	$3.0B
Gross Profit	$1.8B	$2.1B	$2.5B	$2.2B	$1.8B	$2.1B	$2.3B	$2.4B
Gross Margin	43.8%	41.8%	42.4%	42.8%	41.9%	42.6%	40.5%	44.0%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$2.0B	$2.1B	$2.2B	$2.1B	$2.1B	$2.0B	$2.2B	$2.1B
Operating Expenses	$2.0B	$1.8B	$2.2B	$2.1B	$2.1B	$2.0B	$2.2B	$2.1B
Operating Income	-$177M	$320M	$248M	$134M	-$236M	$72M	$101M	$285M
Operating Margin	-4.2%	6.4%	4.3%	2.6%	-5.4%	1.5%	1.8%	5.2%
Interest Expense	$32M	$23M	$24M	$30M	$26M	$24M	$33M	$38M
Income Before Tax	-$389M	$248M	-$73M	$417M	-$120M	$473M	$161M	$306M
Tax Expense	-$56M	$213M	$62M	$166M	$41M	$225M	$103M	$178M
Net Income	-$333M	$33M	-$137M	$252M	-$161M	$245M	$48M	$125M
Net Margin	-8.0%	0.7%	-2.4%	4.9%	-3.7%	5.0%	0.9%	2.3%
EPS (Diluted)	$-19.72	$1.94	$-8.12	$14.93	$-9.57	$14.53	$2.87	$7.40
EBITDA	$19M	$222M	$451M	$641M	-$30M	$703M	$392M	$488M
Shares Outstanding	17M	17M	17M	17M	17M	17M	17M	17M

7590.T JPX