¥776.00 ($4.91)

-2.00 (-0.26%)

Weekly Expected Move ±1.8%

¥749 ¥764 ¥778 ¥792 ¥807

JPX · Industrials · Business Equipment & Supplies · Tech Score Sell · Power 42 · ¥21.9B mcap · 14M float · 0.326% daily turnover

Revenue

$39.6B +0.2% ▲

5Y CAGR: +3.5%

Gross Profit

$14.9B +3.8% ▲

5Y CAGR: +2.9%

Operating Income

$538M +322.3% ▲

5Y CAGR: -15.3%

Net Income

$425M +233.6% ▲

5Y CAGR: -17.0%

EPS (Diluted)

$15.05 +234.9% ▲

5Y CAGR: -16.9%

EBITDA

$1.8B +86.1% ▲

5Y CAGR: -3.5%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$36.3B	$36.6B	$39.4B	$39.6B	$39.6B
YoY Growth	+8.6%	+0.9%	+7.5%	+0.4%	+0.2%
Cost of Revenue	$21.9B	$23.2B	$25.2B	$25.2B	$24.8B
Gross Profit	$14.4B	$13.5B	$14.2B	$14.3B	$14.9B
Gross Margin	39.8%	36.8%	36.0%	36.2%	37.5%
R&D Expenses	$532M	$584M	$568M	$0	$528M
SG&A Expenses	$12.0B	$12.5B	$13.8B	$14.6B	$14.3B
Operating Expenses	$12.0B	$12.5B	$13.8B	$14.6B	$14.3B
Operating Income	$2.4B	$1.0B	$368M	-$242M	$538M
Operating Margin	6.7%	2.8%	0.9%	-0.6%	1.4%
Interest Expense	$7M	$19M	$43M	$45M	$65M
Income Before Tax	$2.7B	$1.2B	$817M	$42M	$821M
Tax Expense	$754M	$435M	$397M	$360M	$396M
Net Income	$2.0B	$789M	$420M	-$318M	$425M
Net Margin	5.4%	2.2%	1.1%	-0.8%	1.1%
EPS (Diluted)	$68.69	$27.57	$14.66	$-11.16	$15.05
EBITDA	$3.4B	$2.0B	$1.7B	$984M	$1.8B
Shares Outstanding	29M	29M	29M	29M	28M

Line Item	FY2023 Q2	FY2023 Q3	FY2023 Q4	FY2024 Q1	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1
Revenue	$9.7B	$10.7B	$11.0B	$8.8B	$9.7B	$10.3B	$10.9B	$8.3B
Cost of Revenue	$6.5B	$6.5B	$7.3B	$5.5B	$6.0B	$6.1B	$7.1B	$5.0B
Gross Profit	$3.2B	$4.2B	$3.7B	$3.2B	$3.8B	$4.1B	$3.7B	$3.2B
Gross Margin	33.3%	39.2%	33.6%	37.0%	38.6%	40.3%	34.3%	39.0%
R&D Expenses	$155M	$107M	$251M	$0	$0	$0	$528M	$0
SG&A Expenses	$3.5B	$3.5B	$3.7B	$3.5B	$3.5B	$3.8B	$3.6B	$3.4B
Operating Expenses	$3.6B	$3.7B	$3.7B	$3.5B	$3.5B	$3.8B	$3.6B	$3.4B
Operating Income	-$392M	$535M	$4M	-$253M	$271M	$368M	$151M	-$214M
Operating Margin	-4.0%	5.0%	0.0%	-2.9%	2.8%	3.6%	1.4%	-2.6%
Interest Expense	$11M	$13M	$12M	$12M	$14M	$18M	$20M	$18M
Income Before Tax	-$179M	$514M	-$67M	-$75M	$256M	$535M	$105M	-$156M
Tax Expense	$18M	$161M	$177M	$143M	$113M	$71M	$69M	$143M
Net Income	-$197M	$352M	-$244M	-$218M	$143M	$464M	$36M	-$299M
Net Margin	-2.0%	3.3%	-2.2%	-2.5%	1.5%	4.5%	0.3%	-3.6%
EPS (Diluted)	$-6.89	$12.33	$-8.59	$-7.76	$5.09	$16.44	$1.28	$-10.63
EBITDA	$36M	$761M	$194M	$138M	$270M	$553M	$294M	$55M
Shares Outstanding	29M	29M	28M	28M	28M	28M	28M	28M

7962.T JPX