¥984.00 ($6.22)

+0.00 (+0.00%)

Weekly Expected Move ±3.5%

¥915 ¥949 ¥984 ¥1019 ¥1053

JPX · Healthcare · Medical - Distribution · Tech Score Sell · Power 46 · ¥5.8B mcap · 2M float · 0.165% daily turnover

Analysis Technicals Weather Peers

Revenue

$21.5B +8.5% ▲

5Y CAGR: -0.5%

Gross Profit

$2.7B +4.7% ▲

5Y CAGR: +4.0%

Operating Income

$288M +61.9% ▲

5Y CAGR: +7.1%

Net Income

$153M +12.3% ▲

5Y CAGR: +4.8%

EPS (Diluted)

$25.76 +12.2% ▲

5Y CAGR: +4.6%

EBITDA

$378M +36.2% ▲

5Y CAGR: +4.5%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$26.3B	$29.8B	$26.6B	$19.8B	$21.5B
YoY Growth	+19.8%	+13.0%	-10.5%	-25.6%	+8.5%
Cost of Revenue	$23.6B	$26.7B	$23.8B	$17.2B	$18.7B
Gross Profit	$2.7B	$3.1B	$2.8B	$2.6B	$2.7B
Gross Margin	10.4%	10.3%	10.6%	13.2%	12.8%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$2.2B	$2.4B	$2.4B	-$1K	$2.5B
Operating Expenses	$2.2B	$2.4B	$2.4B	$2.4B	$2.5B
Operating Income	$576M	$651M	$440M	$178M	$288M
Operating Margin	2.2%	2.2%	1.7%	0.9%	1.3%
Interest Expense	$2M	$1M	$840K	$2M	$2M
Income Before Tax	$595M	$690M	$432M	$274M	$309M
Tax Expense	$184M	$219M	$146M	$119M	$137M
Net Income	$391M	$437M	$271M	$136M	$153M
Net Margin	1.5%	1.5%	1.0%	0.7%	0.7%
EPS (Diluted)	$66.11	$73.84	$45.84	$23.05	$25.76
EBITDA	$693M	$789M	$537M	$373M	$378M
Shares Outstanding	2M	2M	2M	6M	6M

Line Item	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3
Revenue	$4.1B	$3.2B	$9.8B	$4.3B	$4.3B	$10.4B	$13.9B	$11.9B
Cost of Revenue	$3.5B	$2.8B	$8.5B	$3.7B	$3.8B	$9.0B	$12.2B	$10.5B
Gross Profit	$553M	$350M	$1.3B	$567M	$514M	$1.4B	$1.7B	$1.4B
Gross Margin	13.5%	11.0%	13.4%	13.3%	12.0%	13.3%	12.5%	11.5%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$612M	$585M	$578M	$589M	$701M	$1.4B	$1.2B	$1.2B
Operating Expenses	$612M	$585M	$578M	$589M	$701M	$1.4B	$1.2B	$1.2B
Operating Income	-$59M	-$235M	$732M	-$22M	-$187M	$16M	$511M	$117M
Operating Margin	-1.4%	-7.4%	7.5%	-0.5%	-4.4%	0.2%	3.7%	1.0%
Interest Expense	$501K	$189K	$811K	$499K	$501K	$18M	$23M	$25M
Income Before Tax	-$59M	-$235M	$749M	-$21M	-$184M	$8M	$500M	$100M
Tax Expense	-$9M	-$77M	$235M	$699K	-$22M	$81M	$180M	$51M
Net Income	-$54M	-$164M	$508M	-$27M	-$165M	-$80M	$316M	$45M
Net Margin	-1.3%	-5.2%	5.2%	-0.6%	-3.9%	-0.8%	2.3%	0.4%
EPS (Diluted)	$-9.15	$-27.78	$85.86	$-4.50	$-27.86	$-13.46	$53.28	$7.57
EBITDA	-$34M	-$210M	$771M	$432K	-$161M	$147M	$669M	$262M
Shares Outstanding	6M	6M	6M	6M	6M	6M	6M	6M

7681.T JPX