Also trades as: NCBDY (OTC) · $vol 2M · NCBDF (OTC) · $vol 0M

¥5,742.00 ($36.38)

-13.00 (-0.23%)

Weekly Expected Move ±4.7%

¥5204 ¥5473 ¥5742 ¥6011 ¥6280

JPX · Consumer Cyclical · Leisure · Tech Score Buy · Power 59 · ¥3.68T mcap · 535M float · 0.505% daily turnover

Revenue

$1.35T +8.6% ▲

5Y CAGR: +12.7%

Gross Profit

$531.2B +7.3% ▲

5Y CAGR: +13.5%

Operating Income

$189.5B +5.2% ▲

5Y CAGR: +17.5%

Net Income

$140.7B +8.8% ▲

5Y CAGR: +23.5%

EPS (Diluted)

$217.49 +9.9% ▲

5Y CAGR: +24.0%

EBITDA

$247.7B +11.1% ▲

5Y CAGR: +20.1%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$889.3B	$990.1B	$1.05T	$1.24T	$1.35T
YoY Growth	+20.0%	+11.3%	+6.1%	+18.2%	+8.6%
Cost of Revenue	$533.0B	$621.4B	$679.3B	$746.3B	$817.1B
Gross Profit	$356.3B	$368.7B	$371.0B	$495.2B	$531.2B
Gross Margin	40.1%	37.2%	35.3%	39.9%	39.4%
R&D Expenses	$29.5B	$30.4B	$32.3B	$36.5B	$0
SG&A Expenses	$201.3B	$221.8B	$248.0B	$278.4B	$341.7B
Operating Expenses	$230.8B	$252.2B	$280.3B	$315.0B	$341.7B
Operating Income	$125.5B	$116.5B	$90.7B	$180.2B	$189.5B
Operating Margin	14.1%	11.8%	8.6%	14.5%	14.1%
Interest Expense	$377M	$332M	$310M	$391M	$491M
Income Before Tax	$130.9B	$126.2B	$146.6B	$184.1B	$197.7B
Tax Expense	$38.3B	$35.9B	$45.1B	$54.8B	$56.8B
Net Income	$92.8B	$90.3B	$101.5B	$129.3B	$140.7B
Net Margin	10.4%	9.1%	9.7%	10.4%	10.4%
EPS (Diluted)	$140.70	$136.88	$153.85	$197.87	$217.49
EBITDA	$159.2B	$157.6B	$188.0B	$223.1B	$247.7B
Shares Outstanding	659M	660M	656M	653M	647M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$280.6B	$330.8B	$344.3B	$285.9B	$300.4B	$343.4B	$358.4B	$346.0B
Cost of Revenue	$170.5B	$186.0B	$203.7B	$186.2B	$174.4B	$207.1B	$223.9B	$211.6B
Gross Profit	$110.1B	$144.8B	$140.6B	$99.6B	$126.0B	$136.3B	$134.5B	$134.4B
Gross Margin	39.2%	43.8%	40.8%	34.9%	41.9%	39.7%	37.5%	38.8%
R&D Expenses	$0	$0	$0	$36.5B	$0	$0	$0	$0
SG&A Expenses	$66.1B	$75.1B	$75.1B	$62.1B	$74.1B	$82.7B	$82.6B	$102.3B
Operating Expenses	$66.1B	$75.1B	$75.1B	$98.7B	$74.1B	$82.7B	$82.6B	$102.3B
Operating Income	$44.0B	$69.6B	$65.6B	$996M	$51.9B	$53.6B	$51.9B	$32.1B
Operating Margin	15.7%	21.1%	19.0%	0.3%	17.3%	15.6%	14.5%	9.3%
Interest Expense	$95M	$0	$0	$0	$0	$0	$0	$210M
Income Before Tax	$49.1B	$66.6B	$69.1B	-$678M	$54.6B	$56.0B	$53.3B	$33.8B
Tax Expense	$15.0B	$19.8B	$21.1B	-$1.2B	$16.2B	$15.3B	$16.9B	$8.3B
Net Income	$34.0B	$46.7B	$48.0B	$602M	$38.3B	$40.6B	$36.1B	$25.6B
Net Margin	12.1%	14.1%	13.9%	0.2%	12.8%	11.8%	10.1%	7.4%
EPS (Diluted)	$51.88	$71.34	$73.32	$0.92	$59.22	$62.69	$55.82	$39.77
EBITDA	$51.5B	$78.4B	$75.8B	$10.0B	$62.6B	$66.8B	$67.7B	$49.3B
Shares Outstanding	656M	654M	654M	651M	647M	647M	647M	644M

7832.T JPX