¥2,032.00 ($12.86)

-13.00 (-0.64%)

Weekly Expected Move ±3.9%

¥1884 ¥1964 ¥2045 ¥2126 ¥2206

JPX · Industrials · Manufacturing - Textiles · Tech Score Strong Buy · Power 65 · ¥28.8B mcap · 11M float · 0.613% daily turnover

Revenue

$31.9B -3.6% ▼

5Y CAGR: +3.2%

Gross Profit

$8.4B -5.5% ▼

5Y CAGR: +1.1%

Operating Income

$1.5B -30.0% ▼

5Y CAGR: -10.2%

Net Income

$1.8B +18.2% ▲

5Y CAGR: -1.1%

EPS (Diluted)

$127.45 +16.9% ▲

5Y CAGR: -0.5%

EBITDA

$3.6B -5.9% ▼

5Y CAGR: -2.9%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$27.7B	$30.0B	$31.2B	$33.1B	$31.9B
YoY Growth	+1.7%	+8.1%	+4.3%	+6.0%	-3.6%
Cost of Revenue	$19.6B	$22.2B	$22.9B	$24.3B	$23.5B
Gross Profit	$8.1B	$7.8B	$8.3B	$8.9B	$8.4B
Gross Margin	29.3%	26.0%	26.6%	26.8%	26.3%
R&D Expenses	$626M	$590M	$559M	$510M	$588M
SG&A Expenses	$5.2B	$5.8B	$5.8B	$6.3B	$898M
Operating Expenses	$5.8B	$6.4B	$6.3B	$6.8B	$6.9B
Operating Income	$2.3B	$1.4B	$2.0B	$2.1B	$1.5B
Operating Margin	8.1%	4.6%	6.3%	6.3%	4.6%
Interest Expense	$9M	$18M	$68M	$53M	$45M
Income Before Tax	$2.4B	$1.3B	$4.5B	$2.2B	$2.6B
Tax Expense	$760M	$382M	$1.4B	$670M	$820M
Net Income	$1.6B	$943M	$3.1B	$1.5B	$1.8B
Net Margin	5.8%	3.1%	10.0%	4.6%	5.6%
EPS (Diluted)	$111.88	$65.86	$223.09	$109.03	$127.45
EBITDA	$3.8B	$2.8B	$6.1B	$4.0B	$3.6B
Shares Outstanding	14M	14M	14M	14M	14M

Line Item	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3
Revenue	$8.7B	$7.8B	$8.6B	$7.6B	$7.9B	$7.4B	$8.4B	$9.4B
Cost of Revenue	$6.6B	$5.7B	$6.3B	$5.5B	$6.0B	$5.5B	$6.0B	$6.7B
Gross Profit	$2.2B	$2.1B	$2.3B	$2.1B	$1.9B	$1.9B	$2.4B	$2.7B
Gross Margin	24.8%	26.9%	26.4%	27.9%	23.8%	25.7%	28.7%	29.0%
R&D Expenses	$541M	$0	$278M	$0	$0	$0	$0	$0
SG&A Expenses	$1.3B	$1.7B	$1.7B	$1.7B	$1.7B	$1.7B	$1.7B	$1.8B
Operating Expenses	$1.8B	$1.7B	$1.7B	$1.7B	$1.7B	$1.7B	$1.7B	$1.8B
Operating Income	$377M	$364M	$535M	$433M	$135M	$237M	$677M	$927M
Operating Margin	4.3%	4.7%	6.2%	5.7%	1.7%	3.2%	8.1%	9.9%
Interest Expense	$7M	$11M	$13M	$11M	$10M	$9M	$10M	$13M
Income Before Tax	$249M	$1.3B	$501M	$515M	$328M	$390M	$754M	$1.0B
Tax Expense	$21M	$430M	$137M	$167M	$86M	$151M	$210M	$299M
Net Income	$229M	$845M	$367M	$346M	$237M	$231M	$546M	$718M
Net Margin	2.6%	10.8%	4.3%	4.5%	3.0%	3.1%	6.5%	7.6%
EPS (Diluted)	$15.04	$60.24	$26.02	$24.53	$16.66	$16.30	$38.53	$50.66
EBITDA	$711M	$1.8B	$1.0B	$977M	$720M	$767M	$1.2B	$1.5B
Shares Outstanding	15M	14M	14M	14M	14M	14M	14M	14M

7856.T JPX