¥2,203.00 ($13.93)

+53.00 (+2.47%)

Weekly Expected Move ±3.4%

¥2003 ¥2077 ¥2150 ¥2223 ¥2297

JPX · Consumer Cyclical · Apparel - Footwear & Accessories · Tech Score Buy · Power 62 · ¥111.6B mcap · 44M float · 0.547% daily turnover

Revenue

$32.4B -9.6% ▼

5Y CAGR: +10.7%

Gross Profit

$14.8B -6.9% ▼

5Y CAGR: +12.6%

Operating Income

$8.9B -13.9% ▼

5Y CAGR: +13.4%

Net Income

$6.3B -14.4% ▼

5Y CAGR: +13.5%

EPS (Diluted)

$120.22 -14.1% ▼

5Y CAGR: +14.2%

EBITDA

$10.4B -14.1% ▼

5Y CAGR: +12.9%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$23.8B	$29.0B	$33.6B	$35.8B	$32.4B
YoY Growth	+21.9%	+21.9%	+16.1%	+6.5%	-9.6%
Cost of Revenue	$13.7B	$15.8B	$18.3B	$19.7B	$17.6B
Gross Profit	$10.1B	$13.2B	$15.3B	$16.1B	$14.8B
Gross Margin	42.5%	45.5%	45.5%	45.0%	45.7%
R&D Expenses	$183M	$185M	$0	$190M	$241M
SG&A Expenses	$1.7B	$2.1B	$2.4B	$2.6B	$2.7B
Operating Expenses	$4.1B	$4.8B	$5.5B	$5.8B	$5.9B
Operating Income	$6.0B	$8.4B	$9.8B	$10.3B	$8.9B
Operating Margin	25.4%	29.0%	29.2%	28.9%	27.5%
Interest Expense	$7M	$7M	$9M	$23M	$22M
Income Before Tax	$6.1B	$8.5B	$9.9B	$10.5B	$8.9B
Tax Expense	$1.7B	$2.5B	$2.8B	$3.1B	$2.6B
Net Income	$4.4B	$6.0B	$7.1B	$7.4B	$6.3B
Net Margin	18.6%	20.8%	21.0%	20.6%	19.5%
EPS (Diluted)	$82.10	$112.19	$131.74	$139.90	$120.22
EBITDA	$7.2B	$9.5B	$11.4B	$12.2B	$10.4B
Shares Outstanding	54M	54M	54M	53M	53M

Line Item	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3
Revenue	$10.3B	$7.8B	$6.7B	$8.4B	$9.4B	$7.5B	$7.5B	$9.3B
Cost of Revenue	$6.0B	$4.1B	$3.4B	$4.5B	$5.3B	$4.0B	$3.5B	$4.7B
Gross Profit	$4.3B	$3.8B	$3.3B	$3.8B	$4.1B	$3.5B	$4.0B	$4.6B
Gross Margin	41.7%	48.1%	48.8%	45.7%	44.0%	46.6%	52.8%	49.2%
R&D Expenses	$190M	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$1.8B	$1.3B	$1.4B	$1.5B	$2.0B	$1.5B	$1.6B	$1.7B
Operating Expenses	$1.8B	$1.3B	$1.4B	$1.5B	$2.0B	$1.5B	$1.6B	$1.7B
Operating Income	$2.5B	$2.5B	$1.9B	$2.3B	$2.2B	$2.1B	$2.4B	$2.9B
Operating Margin	24.2%	31.7%	28.0%	27.8%	23.3%	27.3%	31.8%	31.0%
Interest Expense	-$3M	$5M	$5M	$5M	$6M	$5M	$6M	$5M
Income Before Tax	$2.4B	$2.6B	$1.8B	$2.3B	$2.3B	$2.1B	$2.4B	$3.0B
Tax Expense	$666M	$758M	$533M	$698M	$577M	$637M	$742M	$957M
Net Income	$1.8B	$1.8B	$1.2B	$1.6B	$1.7B	$1.5B	$1.7B	$2.1B
Net Margin	17.0%	23.0%	18.4%	19.0%	17.9%	19.6%	22.3%	22.0%
EPS (Diluted)	$33.39	$34.33	$23.52	$30.19	$32.16	$28.11	$32.45	$40.14
EBITDA	$2.9B	$2.9B	$2.1B	$2.7B	$2.6B	$2.3B	$2.7B	$3.3B
Shares Outstanding	53M	53M	53M	53M	53M	52M	52M	51M

7839.T JPX