¥5,300.00 ($33.62)

+0.00 (+0.00%)

Weekly Expected Move ±3.5%

¥4929 ¥5115 ¥5300 ¥5485 ¥5671

JPX · Healthcare · Medical - Care Facilities · Tech Score Buy · Power 66 · ¥16.6B mcap · 1M float · 0.028% daily turnover

Analysis Technicals Weather Peers

Revenue

$15.1B +2.2% ▲

5Y CAGR: +6.8%

Gross Profit

$7.3B +1.4% ▲

5Y CAGR: +5.7%

Operating Income

$2.0B +1.0% ▲

5Y CAGR: +13.8%

Net Income

$1.5B +4.2% ▲

5Y CAGR: +14.8%

EPS (Diluted)

$469.18 +4.1% ▲

5Y CAGR: +15.9%

EBITDA

$2.9B -1.9% ▼

5Y CAGR: +11.0%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$11.8B	$12.8B	$13.8B	$14.8B	$15.1B
YoY Growth	+8.6%	+8.2%	+7.9%	+7.2%	+2.2%
Cost of Revenue	$6.0B	$6.6B	$7.1B	$7.6B	$7.8B
Gross Profit	$5.8B	$6.2B	$6.7B	$7.2B	$7.3B
Gross Margin	48.8%	48.3%	48.7%	48.8%	48.4%
R&D Expenses	$24M	$50M	$14M	$8M	$8M
SG&A Expenses	$391M	$442M	$4.7B	$5.0B	$5.3B
Operating Expenses	$4.3B	$4.6B	$4.9B	$5.2B	$5.3B
Operating Income	$1.4B	$1.6B	$1.8B	$2.0B	$2.0B
Operating Margin	12.2%	12.5%	12.9%	13.3%	13.1%
Interest Expense	$6M	$8M	$6M	$5M	$5M
Income Before Tax	$1.5B	$1.6B	$1.8B	$2.0B	$2.1B
Tax Expense	$456M	$505M	$527M	$635M	$587M
Net Income	$994M	$1.1B	$1.3B	$1.4B	$1.5B
Net Margin	8.4%	8.7%	9.1%	9.5%	9.7%
EPS (Diluted)	$313.14	$358.33	$402.98	$450.60	$469.18
EBITDA	$2.2B	$2.5B	$2.7B	$3.0B	$2.9B
Shares Outstanding	3M	3M	3M	3M	3M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$3.7B	$3.7B	$4.1B	$3.7B	$3.6B	$3.9B	$4.2B	$3.8B
Cost of Revenue	$1.8B	$1.8B	$2.1B	$1.8B	$1.8B	$2.0B	$2.2B	$1.9B
Gross Profit	$1.9B	$1.9B	$2.0B	$1.9B	$1.9B	$1.9B	$2.0B	$1.9B
Gross Margin	50.8%	51.0%	48.8%	50.6%	51.1%	48.5%	47.9%	50.6%
R&D Expenses	$0	$0	$7M	$0	$0	$0	$0	$0
SG&A Expenses	$1.3B	$1.4B	$1.4B	$1.5B	$1.4B	$1.4B	$1.4B	$1.5B
Operating Expenses	$1.3B	$1.4B	$1.4B	$1.5B	$1.4B	$1.4B	$1.4B	$1.5B
Operating Income	$575M	$492M	$610M	$381M	$483M	$470M	$622M	$410M
Operating Margin	15.6%	13.3%	14.8%	10.2%	13.3%	11.9%	14.8%	10.9%
Interest Expense	$1M	$1M	$2M	$3M	$4M	$5M	$6M	$7M
Income Before Tax	$605M	$505M	$634M	$396M	$520M	$477M	$598M	$428M
Tax Expense	$186M	$158M	$138M	$126M	$163M	$150M	$172M	$136M
Net Income	$410M	$342M	$499M	$270M	$352M	$326M	$424M	$289M
Net Margin	11.1%	9.3%	12.1%	7.2%	9.7%	8.3%	10.1%	7.7%
EPS (Diluted)	$131.45	$109.65	$159.96	$86.42	$112.80	$104.46	$135.91	$92.37
EBITDA	$780M	$718M	$869M	$620M	$754M	$713M	$881M	$668M
Shares Outstanding	3M	3M	3M	3M	3M	3M	3M	3M

7634.T JPX