¥3,520.00 ($22.31)

-5.00 (-0.14%)

Weekly Expected Move ±4.4%

¥3216 ¥3371 ¥3525 ¥3679 ¥3834

JPX · Industrials · Manufacturing - Metal Fabrication · Tech Score Neutral · Power 47 · ¥40.0B mcap · 5M float · 0.913% daily turnover

Revenue

$66.4B +16.0% ▲

5Y CAGR: +9.7%

Gross Profit

$10.6B +14.1% ▲

5Y CAGR: +10.3%

Operating Income

$3.0B +18.2% ▲

5Y CAGR: +12.5%

Net Income

$2.2B +16.7% ▲

5Y CAGR: +14.3%

EPS (Diluted)

$197.23 +16.7% ▲

5Y CAGR: +14.3%

EBITDA

$4.4B +11.9% ▲

5Y CAGR: +11.4%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$39.2B	$55.4B	$61.6B	$57.3B	$66.4B
YoY Growth	-6.2%	+41.4%	+11.1%	-7.1%	+16.0%
Cost of Revenue	$32.5B	$45.1B	$51.4B	$48.0B	$56.1B
Gross Profit	$6.7B	$10.3B	$10.2B	$9.3B	$10.6B
Gross Margin	17.0%	18.6%	16.5%	16.2%	15.9%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$4.5B	$5.9B	$6.2B	$6.4B	$7.3B
Operating Expenses	$4.7B	$6.1B	$6.4B	$6.7B	$7.6B
Operating Income	$2.0B	$4.3B	$3.8B	$2.5B	$3.0B
Operating Margin	5.1%	7.7%	6.1%	4.4%	4.5%
Interest Expense	$0	$0	$0	$6M	$0
Income Before Tax	$1.9B	$4.4B	$4.0B	$2.8B	$3.2B
Tax Expense	$605M	$1.4B	$1.3B	$957M	$978M
Net Income	$1.3B	$3.0B	$2.7B	$1.9B	$2.2B
Net Margin	3.3%	5.3%	4.4%	3.3%	3.4%
EPS (Diluted)	$113.01	$261.34	$241.37	$168.99	$197.23
EBITDA	$2.8B	$5.1B	$4.6B	$3.9B	$4.4B
Shares Outstanding	11M	11M	11M	11M	11M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$16.7B	$17.7B	$16.3B	$17.1B	$15.6B	$17.0B	$18.4B	$21.9B
Cost of Revenue	$14.2B	$15.0B	$13.5B	$14.7B	$13.3B	$14.2B	$15.3B	$18.3B
Gross Profit	$2.5B	$2.6B	$2.8B	$2.4B	$2.4B	$2.8B	$3.1B	$3.6B
Gross Margin	15.0%	14.8%	17.0%	13.9%	15.3%	16.2%	16.8%	16.4%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$1.8B	$2.0B	$2.0B	$2.0B	$1.8B	$1.8B	$2.2B	$2.2B
Operating Expenses	$1.8B	$2.0B	$2.0B	$2.0B	$1.8B	$1.8B	$2.2B	$2.2B
Operating Income	$702M	$639M	$503M	$385M	$620M	$946M	$920M	$1.4B
Operating Margin	4.2%	3.6%	3.1%	2.3%	4.0%	5.6%	5.0%	6.3%
Interest Expense	$0	-$5M	$0	$0	$0	$0	$0	$0
Income Before Tax	$781M	$559M	$879M	$475M	$613M	$1.1B	$1.0B	$1.5B
Tax Expense	$246M	$226M	$198M	$185M	$220M	$313M	$327M	$459M
Net Income	$535M	$333M	$681M	$290M	$393M	$753M	$709M	$1.0B
Net Margin	3.2%	1.9%	4.2%	1.7%	2.5%	4.4%	3.8%	4.6%
EPS (Diluted)	$47.18	$29.36	$59.96	$25.61	$34.64	$66.43	$62.55	$89.67
EBITDA	$996M	$910M	$920M	$759M	$898M	$1.2B	$1.2B	$1.7B
Shares Outstanding	11M	11M	11M	11M	11M	11M	11M	11M

7637.T JPX