¥2,391.00 ($15.14)

-13.00 (-0.54%)

Weekly Expected Move ±3.1%

¥2257 ¥2330 ¥2404 ¥2478 ¥2551

JPX · Consumer Cyclical · Apparel - Retail · Tech Score Neutral · Power 49 · ¥66.4B mcap · 22M float · 0.911% daily turnover

Revenue

$150.9B +12.4% ▲

5Y CAGR: -0.8%

Gross Profit

$77.3B +11.3% ▲

5Y CAGR: -0.7%

Operating Income

$8.0B +18.5% ▲

5Y CAGR: -1.8%

Net Income

$4.3B -12.2% ▼

5Y CAGR: +4.0%

EPS (Diluted)

$155.12 -11.6% ▼

5Y CAGR: +4.6%

EBITDA

$9.6B +4.7% ▲

5Y CAGR: +1.3%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$121.7B	$118.4B	$130.1B	$134.3B	$150.9B
YoY Growth	-22.7%	-2.7%	+9.9%	+3.2%	+12.4%
Cost of Revenue	$66.7B	$59.3B	$63.0B	$64.8B	$73.6B
Gross Profit	$55.0B	$59.1B	$67.2B	$69.5B	$77.3B
Gross Margin	45.2%	49.9%	51.6%	51.7%	51.2%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$60.0B	$56.3B	$59.9B	$61.8B	$69.3B
Operating Expenses	$61.6B	$57.4B	$60.8B	$62.7B	$69.3B
Operating Income	-$6.6B	$1.7B	$6.4B	$6.7B	$8.0B
Operating Margin	-5.4%	1.4%	4.9%	5.0%	5.3%
Interest Expense	$36M	$28M	$13M	$8M	$14M
Income Before Tax	-$7.5B	$1.8B	$6.5B	$7.2B	$7.1B
Tax Expense	-$1.0B	$1.0B	$2.2B	$2.3B	$2.8B
Net Income	-$7.2B	$732M	$4.3B	$4.9B	$4.3B
Net Margin	-5.9%	0.6%	3.3%	3.6%	2.8%
EPS (Diluted)	$-252.72	$25.71	$152.37	$175.41	$155.12
EBITDA	-$5.0B	$3.6B	$8.4B	$9.2B	$9.6B
Shares Outstanding	28M	28M	28M	28M	28M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$32.8B	$44.7B	$37.9B	$38.2B	$35.5B	$49.9B	$41.0B	$39.8B
Cost of Revenue	$16.2B	$20.8B	$19.6B	$17.5B	$18.2B	$23.2B	$21.3B	$18.1B
Gross Profit	$16.5B	$24.0B	$18.3B	$20.7B	$17.3B	$26.8B	$19.7B	$21.7B
Gross Margin	50.5%	53.6%	48.3%	54.2%	48.7%	53.6%	48.0%	54.6%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$16.4B	$18.9B	$18.4B	$18.2B	$17.4B	$20.4B	$19.3B	$18.5B
Operating Expenses	$16.4B	$18.9B	$18.4B	$18.2B	$17.4B	$20.4B	$19.3B	$18.5B
Operating Income	$185M	$5.1B	-$51M	$2.5B	-$157M	$6.4B	$362M	$3.2B
Operating Margin	0.6%	11.4%	-0.1%	6.6%	-0.4%	12.8%	0.9%	8.1%
Interest Expense	$4M	$4M	$5M	$6M	$9M	$15M	$10M	$10M
Income Before Tax	$205M	$4.8B	-$751M	$2.3B	-$371M	$6.2B	-$848M	$3.2B
Tax Expense	$70M	$1.7B	$31M	$857M	-$36M	$670M	-$265M	$1.1B
Net Income	$135M	$3.2B	-$781M	$1.5B	-$336M	$5.6B	-$584M	$2.1B
Net Margin	0.4%	7.1%	-2.1%	3.8%	-0.9%	11.2%	-1.4%	5.3%
EPS (Diluted)	$4.89	$114.64	$-28.29	$52.99	$-12.16	$201.63	$-21.16	$76.76
EBITDA	$664M	$5.5B	-$71M	$3.2B	$518M	$7.2B	$1.3B	$4.2B
Shares Outstanding	28M	28M	28M	28M	28M	28M	28M	28M

7606.T JPX