¥2,101.50 ($13.31)

-9.00 (-0.43%)

Weekly Expected Move ±3.1%

¥1973 ¥2037 ¥2102 ¥2166 ¥2230

JPX · Industrials · Business Equipment & Supplies · Tech Score Buy · Power 54 · ¥221.2B mcap · 61M float · 0.457% daily turnover

Revenue

$126.4B +0.2% ▲

5Y CAGR: +7.7%

Gross Profit

$64.4B +1.9% ▲

5Y CAGR: +7.3%

Operating Income

$16.6B -6.5% ▼

5Y CAGR: +3.3%

Net Income

$12.1B -20.5% ▼

5Y CAGR: +4.0%

EPS (Diluted)

$317.02 -18.4% ▼

5Y CAGR: +4.7%

EBITDA

$23.2B +1.1% ▲

5Y CAGR: +4.7%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$103.1B	$112.8B	$118.6B	$126.2B	$126.4B
YoY Growth	+18.3%	+9.5%	+5.1%	+6.4%	+0.2%
Cost of Revenue	$48.9B	$52.7B	$56.7B	$61.4B	$61.9B
Gross Profit	$54.2B	$60.1B	$61.9B	$64.7B	$64.4B
Gross Margin	52.6%	53.3%	52.2%	51.3%	51.0%
R&D Expenses	$1.6B	$1.9B	$2.1B	$0	$0
SG&A Expenses	$32.1B	$35.8B	$41.5B	$45.4B	$47.8B
Operating Expenses	$34.9B	$38.9B	$42.9B	$46.9B	$47.8B
Operating Income	$19.3B	$21.2B	$19.0B	$17.8B	$16.6B
Operating Margin	18.8%	18.8%	16.0%	14.1%	13.2%
Interest Expense	$105M	$110M	$202M	$148M	$83M
Income Before Tax	$20.5B	$22.6B	$20.2B	$21.4B	$18.5B
Tax Expense	$6.1B	$6.8B	$6.5B	$6.2B	$6.4B
Net Income	$14.3B	$15.8B	$13.7B	$15.2B	$12.1B
Net Margin	13.8%	14.0%	11.5%	12.0%	9.5%
EPS (Diluted)	$361.79	$399.85	$346.29	$388.52	$317.02
EBITDA	$24.3B	$26.6B	$25.1B	$22.9B	$23.2B
Shares Outstanding	39M	39M	39M	39M	38M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$29.7B	$30.9B	$29.1B	$35.8B	$29.5B	$31.9B	$31.5B	$40.7B
Cost of Revenue	$13.6B	$15.3B	$13.3B	$16.7B	$15.0B	$16.9B	$15.5B	$18.4B
Gross Profit	$16.1B	$15.5B	$15.8B	$19.1B	$14.5B	$15.0B	$16.0B	$22.4B
Gross Margin	54.1%	50.4%	54.3%	53.4%	49.0%	47.0%	50.8%	54.9%
R&D Expenses	$0	$2.2B	$0	$0	$0	$0	$0	$0
SG&A Expenses	$11.8B	$10.5B	$11.2B	$12.0B	$12.0B	$12.6B	$11.9B	$12.7B
Operating Expenses	$11.8B	$12.0B	$11.2B	$12.0B	$12.0B	$12.6B	$11.9B	$12.7B
Operating Income	$4.3B	$3.6B	$4.6B	$7.1B	$2.5B	$2.4B	$4.2B	$9.7B
Operating Margin	14.5%	11.5%	15.9%	19.9%	8.5%	7.5%	13.2%	23.9%
Interest Expense	$30M	$12M	$20M	$22M	$19M	$22M	$46M	$53M
Income Before Tax	$3.8B	$4.9B	$4.2B	$7.5B	$3.1B	$3.8B	$4.3B	$10.9B
Tax Expense	$951M	$1.5B	$2.3B	$1.7B	$384M	$2.1B	$1.6B	$3.3B
Net Income	$2.9B	$3.3B	$1.9B	$5.8B	$2.7B	$1.7B	$2.7B	$7.6B
Net Margin	9.9%	10.8%	6.4%	16.2%	9.1%	5.4%	8.5%	18.7%
EPS (Diluted)	$75.64	$86.02	$48.16	$150.76	$71.30	$15.60	$24.69	$72.65
EBITDA	$5.2B	$4.8B	$5.6B	$9.1B	$4.8B	$5.7B	$5.9B	$11.3B
Shares Outstanding	39M	39M	39M	38M	38M	110M	108M	105M

7846.T JPX