Also trades as: TSSJF (OTC) · $vol 0M

¥2,419.00 ($15.32)

-9.00 (-0.37%)

Weekly Expected Move ±2.0%

¥2329 ¥2378 ¥2428 ¥2478 ¥2527

JPX · Consumer Cyclical · Luxury Goods · Tech Score Strong Sell · Power 29 · ¥37.9B mcap · 3M float · 0.405% daily turnover

Revenue

$24.8B +24.8% ▲

5Y CAGR: +5.8%

Gross Profit

$11.4B +14.1% ▲

5Y CAGR: +5.0%

Operating Income

$2.4B +44.2% ▲

5Y CAGR: +25.5%

Net Income

$2.0B +71.9% ▲

5Y CAGR: +23.9%

EPS (Diluted)

$127.09 +72.0% ▲

5Y CAGR: +25.7%

EBITDA

$2.8B +47.2% ▲

5Y CAGR: +20.9%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$18.3B	$16.5B	$18.1B	$19.9B	$24.8B
YoY Growth	-2.0%	-10.1%	+10.0%	+9.9%	+24.8%
Cost of Revenue	$10.0B	$7.5B	$8.6B	$9.9B	$13.5B
Gross Profit	$8.3B	$9.0B	$9.6B	$10.0B	$11.4B
Gross Margin	45.5%	54.7%	52.7%	50.1%	45.8%
R&D Expenses	$31M	$28M	$31M	$34M	$0
SG&A Expenses	$7.5B	$7.7B	$7.9B	$8.1B	$9.0B
Operating Expenses	$7.7B	$7.9B	$8.1B	$8.3B	$9.0B
Operating Income	$658M	$1.1B	$1.5B	$1.7B	$2.4B
Operating Margin	3.6%	6.5%	8.1%	8.4%	9.7%
Interest Expense	$0	$0	$0	$0	$0
Income Before Tax	$734M	$1.1B	$1.4B	$1.7B	$2.5B
Tax Expense	$310M	$436M	$534M	$560M	$482M
Net Income	$423M	$684M	$909M	$1.2B	$2.0B
Net Margin	2.3%	4.2%	5.0%	5.8%	8.0%
EPS (Diluted)	$26.01	$43.34	$58.17	$73.91	$127.09
EBITDA	$895M	$1.3B	$1.6B	$1.9B	$2.8B
Shares Outstanding	16M	16M	16M	16M	16M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$5.7B	$6.9B	$6.6B	$6.1B	$7.5B	$11.5B	$10.0B	$6.3B
Cost of Revenue	$3.1B	$3.8B	$3.7B	$3.5B	$4.3B	$6.8B	$5.4B	$3.8B
Gross Profit	$2.7B	$3.1B	$3.0B	$2.7B	$3.2B	$4.8B	$4.7B	$2.5B
Gross Margin	46.3%	45.4%	44.9%	43.3%	42.3%	41.5%	46.5%	40.3%
R&D Expenses	$0	$0	$40M	$0	$0	$0	$0	$0
SG&A Expenses	$2.2B	$2.3B	$2.3B	$2.2B	$2.5B	$2.7B	$2.6B	$2.3B
Operating Expenses	$2.2B	$2.3B	$2.3B	$2.2B	$2.5B	$2.7B	$2.6B	$2.3B
Operating Income	$452M	$778M	$650M	$444M	$706M	$2.1B	$2.0B	$241M
Operating Margin	7.9%	11.3%	9.8%	7.2%	9.4%	17.9%	20.2%	3.8%
Interest Expense	$0	$0	$0	$0	$0	$0	$0	$0
Income Before Tax	$487M	$770M	$656M	$476M	$729M	$2.1B	$2.1B	$299M
Tax Expense	$170M	$259M	$222M	$169M	$268M	$666M	$643M	$118M
Net Income	$317M	$511M	$435M	$307M	$461M	$1.4B	$1.5B	$180M
Net Margin	5.5%	7.4%	6.6%	5.0%	6.1%	12.4%	14.9%	2.9%
EPS (Diluted)	$20.29	$32.70	$27.84	$19.65	$29.50	$91.25	$95.80	$11.52
EBITDA	$562M	$848M	$742M	$555M	$812M	$2.2B	$2.1B	$333M
Shares Outstanding	16M	16M	16M	16M	16M	16M	16M	16M

7937.T JPX