¥9,110.00 ($57.62)

+510.00 (+5.93%)

Weekly Expected Move ±8.9%

¥7074 ¥7837 ¥8600 ¥9363 ¥10126

JPX · Consumer Defensive · Household & Personal Products · Tech Score Buy · Power 51 · ¥338.3B mcap · 12M float · 1.18% daily turnover

Revenue

$98.8B +37.5% ▲

5Y CAGR: +23.1%

Gross Profit

$62.0B +43.9% ▲

5Y CAGR: +19.8%

Operating Income

$10.7B +225.4% ▲

5Y CAGR: +54.3%

Net Income

$7.9B +248.1% ▲

5Y CAGR: +39.1%

EPS (Diluted)

$199.97 +248.4% ▲

5Y CAGR: +39.1%

EBITDA

$13.1B +165.2% ▲

5Y CAGR: +41.5%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$42.7B	$49.0B	$60.2B	$71.9B	$98.8B
YoY Growth	+22.1%	+14.7%	+22.8%	+19.5%	+37.5%
Cost of Revenue	$12.6B	$17.6B	$23.3B	$28.8B	$36.8B
Gross Profit	$30.1B	$31.4B	$36.9B	$43.1B	$62.0B
Gross Margin	70.5%	64.2%	61.3%	60.0%	62.8%
R&D Expenses	$1.1B	$1.4B	$1.8B	$2.2B	$3.4B
SG&A Expenses	$25.2B	$26.4B	$33.0B	$39.7B	$47.6B
Operating Expenses	$26.2B	$28.2B	$33.3B	$39.8B	$51.3B
Operating Income	$3.9B	$3.2B	$3.6B	$3.3B	$10.7B
Operating Margin	9.1%	6.6%	6.0%	4.6%	10.8%
Interest Expense	$0	$17M	$0	$2M	$26M
Income Before Tax	$4.3B	$3.9B	$3.0B	$3.2B	$9.4B
Tax Expense	-$1.3B	$1.4B	$1.3B	$1.3B	$1.6B
Net Income	$5.6B	$2.7B	$2.0B	$2.3B	$7.9B
Net Margin	13.1%	5.5%	3.3%	3.2%	8.0%
EPS (Diluted)	$140.52	$68.20	$50.13	$57.39	$199.97
EBITDA	$4.5B	$4.5B	$3.8B	$4.9B	$13.1B
Shares Outstanding	40M	39M	40M	40M	40M

Line Item	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3
Revenue	$21.3B	$23.7B	$23.0B	$23.4B	$28.8B	$34.4B	$32.1B	$36.0B
Cost of Revenue	$8.8B	$9.0B	$8.7B	$8.6B	$10.4B	$11.7B	$11.6B	$12.8B
Gross Profit	$12.5B	$14.7B	$14.3B	$14.7B	$18.3B	$22.7B	$20.6B	$23.1B
Gross Margin	58.6%	62.0%	62.1%	63.0%	63.7%	65.9%	64.0%	64.3%
R&D Expenses	$2.2B	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$10.5B	$11.0B	$10.6B	$12.8B	$13.2B	$17.0B	$16.2B	$20.5B
Operating Expenses	$10.6B	$11.0B	$10.6B	$12.8B	$17.0B	$17.0B	$16.2B	$20.5B
Operating Income	$1.9B	$3.7B	$3.7B	$2.0B	$1.3B	$5.7B	$4.4B	$2.6B
Operating Margin	9.0%	15.5%	16.0%	8.4%	4.6%	16.5%	13.6%	7.4%
Interest Expense	$1M	$0	$0	$0	$16M	$19M	$40M	$54M
Income Before Tax	$1.2B	$3.8B	$3.6B	$1.8B	$152M	$5.8B	$4.5B	$2.7B
Tax Expense	$251M	$1.5B	$1.3B	$675M	-$1.9B	$1.9B	$590M	$742M
Net Income	$1.0B	$2.4B	$2.3B	$1.2B	$2.1B	$3.9B	$3.9B	$1.9B
Net Margin	4.8%	10.0%	9.9%	4.9%	7.4%	11.5%	12.1%	5.3%
EPS (Diluted)	$24.98	$59.65	$57.70	$29.07	$53.55	$99.45	$96.52	$47.82
EBITDA	$2.3B	$4.1B	$4.1B	$2.6B	$1.0B	$6.7B	$5.5B	$3.9B
Shares Outstanding	40M	40M	40M	40M	40M	40M	40M	40M

7806.T JPX