Also trades as: FUJSF (OTC) · $vol 0M

¥3,305.00 ($20.94)

-60.00 (-1.78%)

Weekly Expected Move ±2.6%

¥3134 ¥3220 ¥3305 ¥3390 ¥3476

JPX · Consumer Cyclical · Packaging & Containers · Tech Score Buy · Power 56 · ¥176.3B mcap · 34M float · 0.427% daily turnover

Revenue

$217.8B +2.5% ▲

5Y CAGR: +5.9%

Gross Profit

$48.3B +7.5% ▲

5Y CAGR: +9.0%

Operating Income

$20.4B +8.7% ▲

5Y CAGR: +10.4%

Net Income

$20.7B +69.3% ▲

5Y CAGR: +19.8%

EPS (Diluted)

$387.43 +72.3% ▲

5Y CAGR: +20.7%

EBITDA

$28.9B +7.1% ▲

5Y CAGR: +7.9%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$170.3B	$184.0B	$196.6B	$212.3B	$217.8B
YoY Growth	+4.1%	+8.1%	+6.8%	+8.0%	+2.5%
Cost of Revenue	$139.7B	$154.4B	$160.8B	$167.5B	$169.5B
Gross Profit	$30.6B	$29.7B	$35.9B	$44.9B	$48.3B
Gross Margin	18.0%	16.1%	18.2%	21.1%	22.2%
R&D Expenses	$2.5B	$2.5B	$2.5B	$0	$2.5B
SG&A Expenses	$20.1B	$21.5B	$22.6B	$26.1B	$25.3B
Operating Expenses	$20.1B	$21.5B	$22.5B	$26.1B	$27.9B
Operating Income	$10.6B	$8.2B	$13.3B	$18.7B	$20.4B
Operating Margin	6.2%	4.5%	6.8%	8.8%	9.4%
Interest Expense	$72M	$100M	$382M	$261M	$279M
Income Before Tax	$9.4B	$7.7B	$13.9B	$17.9B	$24.3B
Tax Expense	$3.3B	$864M	$3.6B	$5.7B	$3.7B
Net Income	$6.1B	$6.9B	$10.3B	$12.2B	$20.7B
Net Margin	3.6%	3.7%	5.2%	5.7%	9.5%
EPS (Diluted)	$111.70	$125.43	$187.76	$224.92	$387.43
EBITDA	$17.6B	$15.6B	$22.7B	$27.0B	$28.9B
Shares Outstanding	55M	55M	55M	54M	53M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$52.5B	$52.8B	$53.2B	$53.9B	$54.9B	$54.4B	$51.8B	$56.7B
Cost of Revenue	$42.0B	$41.5B	$41.7B	$42.2B	$42.4B	$42.0B	$40.3B	$44.9B
Gross Profit	$10.5B	$11.3B	$11.5B	$11.7B	$12.6B	$12.4B	$11.5B	$11.8B
Gross Margin	19.9%	21.4%	21.7%	21.7%	22.9%	22.8%	22.2%	20.8%
R&D Expenses	$552M	$655M	$605M	$791M	$485M	$637M	$612M	$805M
SG&A Expenses	$5.4B	$5.9B	$6.0B	$6.2B	$6.1B	$6.1B	$6.8B	$6.3B
Operating Expenses	$6.0B	$6.6B	$6.6B	$7.0B	$6.6B	$6.7B	$7.4B	$7.1B
Operating Income	$4.5B	$4.7B	$4.9B	$4.7B	$6.0B	$5.7B	$4.1B	$4.6B
Operating Margin	8.5%	8.9%	9.3%	8.7%	10.9%	10.4%	7.9%	8.2%
Interest Expense	$47M	$65M	$106M	$43M	$64M	$50M	$71M	$94M
Income Before Tax	$5.2B	$3.2B	$5.5B	$3.9B	$5.6B	$6.3B	$9.9B	$2.6B
Tax Expense	$1.5B	$1.2B	$1.9B	$1.1B	$1.3B	$1.4B	$73M	$890M
Net Income	$3.7B	$2.0B	$3.7B	$2.8B	$4.3B	$4.8B	$9.8B	$1.7B
Net Margin	7.0%	3.9%	6.9%	5.2%	7.9%	8.8%	19.0%	3.0%
EPS (Diluted)	$67.40	$37.61	$67.75	$52.15	$81.28	$90.32	$184.33	$31.50
EBITDA	$7.4B	$6.9B	$7.1B	$6.2B	$7.7B	$8.3B	$6.2B	$7.0B
Shares Outstanding	54M	54M	54M	54M	53M	53M	53M	53M

7864.T JPX