¥881.00 ($5.58)

-4.00 (-0.45%)

Weekly Expected Move ±3.4%

¥821 ¥851 ¥881 ¥911 ¥941

JPX · Communication Services · Publishing · Tech Score Buy · Power 68 · ¥14.7B mcap · 9M float · 0.582% daily turnover

Analysis Technicals Weather Peers

Revenue

$34.5B +0.8% ▲

5Y CAGR: +2.1%

Gross Profit

$7.3B +2.4% ▲

5Y CAGR: +4.3%

Operating Income

$1.3B -4.4% ▼

5Y CAGR: +29.7%

Net Income

$1.1B -10.7% ▼

EPS (Diluted)

$66.72 -11.1% ▼

EBITDA

$2.3B +1.1% ▲

5Y CAGR: +43.4%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$30.6B	$32.9B	$31.7B	$34.2B	$34.5B
YoY Growth	-1.6%	+7.7%	-3.9%	+8.0%	+0.8%
Cost of Revenue	$24.2B	$26.3B	$25.1B	$27.1B	$27.2B
Gross Profit	$6.4B	$6.7B	$6.6B	$7.1B	$7.3B
Gross Margin	20.9%	20.2%	20.7%	20.8%	21.1%
R&D Expenses	$221M	$218M	$169M	$165M	$0
SG&A Expenses	$5.3B	$5.4B	$5.6B	$5.6B	$6.0B
Operating Expenses	$5.6B	$5.7B	$5.8B	$5.7B	$6.0B
Operating Income	$813M	$979M	$820M	$1.4B	$1.3B
Operating Margin	2.7%	3.0%	2.6%	4.0%	3.8%
Interest Expense	$32M	$28M	$27M	$24M	$37M
Income Before Tax	$1.0B	$1.1B	$1.1B	$1.3B	$1.7B
Tax Expense	$258M	$284M	$196M	$65M	$590M
Net Income	$758M	$840M	$851M	$1.2B	$1.1B
Net Margin	2.5%	2.5%	2.7%	3.6%	3.2%
EPS (Diluted)	$92.74	$102.31	$103.00	$75.06	$66.72
EBITDA	$2.0B	$2.0B	$1.9B	$2.3B	$2.3B
Shares Outstanding	8M	8M	8M	17M	17M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$7.4B	$8.7B	$9.1B	$8.9B	$7.9B	$8.0B	$9.2B	$9.4B
Cost of Revenue	$5.9B	$7.0B	$7.0B	$7.0B	$6.2B	$6.3B	$7.2B	$7.3B
Gross Profit	$1.5B	$1.8B	$2.1B	$1.9B	$1.7B	$1.7B	$2.0B	$2.1B
Gross Margin	20.6%	20.5%	23.0%	21.3%	21.5%	21.8%	21.9%	21.8%
R&D Expenses	$0	$0	$0	$165M	$0	$0	$0	$0
SG&A Expenses	$1.5B	$1.4B	$1.5B	$1.2B	$1.5B	$1.5B	$1.5B	$1.7B
Operating Expenses	$1.5B	$1.4B	$1.5B	$1.6B	$1.5B	$1.5B	$1.5B	$1.7B
Operating Income	$61M	$367M	$621M	$331M	$196M	$261M	$478M	$385M
Operating Margin	0.8%	4.2%	6.8%	3.7%	2.5%	3.3%	5.2%	4.1%
Interest Expense	$7M	$6M	$5M	$6M	$8M	$7M	$14M	$8M
Income Before Tax	$50M	$377M	$678M	$213M	$306M	$337M	$589M	$477M
Tax Expense	$69M	$65M	$207M	-$276M	$153M	$62M	$176M	$199M
Net Income	-$20M	$311M	$470M	$486M	$152M	$275M	$411M	$277M
Net Margin	-0.3%	3.6%	5.2%	5.4%	1.9%	3.4%	4.5%	2.9%
EPS (Diluted)	$-2.41	$37.43	$28.22	$29.25	$9.07	$16.55	$24.58	$16.50
EBITDA	$265M	$584M	$848M	$591M	$409M	$493M	$741M	$686M
Shares Outstanding	8M	8M	17M	17M	17M	17M	17M	17M

7875.T JPX