Also trades as: MARUY (OTC) · $vol 7M · MARUF (OTC) · $vol 0M

¥4,725.00 ($29.94)

-107.00 (-2.21%)

Weekly Expected Move ±3.5%

¥4390 ¥4558 ¥4725 ¥4892 ¥5060

JPX · Industrials · Conglomerates · Tech Score Strong Sell · Power 36 · ¥7.69T mcap · 1.44B float · 0.327% daily turnover

Revenue

$8.27T +6.1% ▲

5Y CAGR: +5.5%

Gross Profit

$1.18T +3.1% ▲

5Y CAGR: +11.9%

Operating Income

$256.7B -5.7% ▼

5Y CAGR: +12.6%

Net Income

$543.9B +8.1% ▲

5Y CAGR: +19.9%

EPS (Diluted)

$330.09 +9.1% ▲

5Y CAGR: +21.2%

EBITDA

$953.0B +54.7% ▲

5Y CAGR: +25.4%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$8.51T	$9.19T	$7.25T	$7.79T	$8.27T
YoY Growth	+34.4%	+8.0%	-21.1%	+7.4%	+6.1%
Cost of Revenue	$7.61T	$8.14T	$6.18T	$6.64T	$7.08T
Gross Profit	$895.3B	$1.05T	$1.07T	$1.15T	$1.18T
Gross Margin	10.5%	11.4%	14.7%	14.7%	14.3%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$606.6B	$704.5B	$781.2B	$863.0B	$926.0B
Operating Expenses	$610.8B	$710.5B	$789.5B	$874.3B	$926.0B
Operating Income	$284.5B	$340.8B	$276.3B	$272.3B	$256.7B
Operating Margin	3.3%	3.7%	3.8%	3.5%	3.1%
Interest Expense	$21.8B	$56.8B	$72.6B	$80.4B	$79.5B
Income Before Tax	$528.8B	$651.7B	$567.1B	$629.2B	$664.5B
Tax Expense	$93.8B	$98.9B	$84.6B	$114.2B	$105.3B
Net Income	$421.3B	$540.5B	$470.5B	$503.0B	$543.9B
Net Margin	5.0%	5.9%	6.5%	6.5%	6.6%
EPS (Diluted)	$242.44	$315.58	$279.80	$302.51	$330.09
EBITDA	$457.1B	$578.3B	$506.0B	$616.0B	$953.0B
Shares Outstanding	1.74B	1.71B	1.68B	1.66B	1.65B

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$2.05T	$1.84T	$1.83T	$2.07T	$2.16T	$2.04T	$1.97T	$2.09T
Cost of Revenue	$1.75T	$1.58T	$1.53T	$1.79T	$1.86T	$1.78T	$1.67T	$1.77T
Gross Profit	$303.7B	$262.8B	$303.1B	$277.0B	$299.8B	$257.5B	$301.5B	$323.9B
Gross Margin	14.8%	14.3%	16.6%	13.4%	13.9%	12.6%	15.3%	15.5%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$210.3B	$211.1B	$225.9B	$227.0B	$214.4B	$216.5B	$237.3B	$257.8B
Operating Expenses	$210.3B	$211.1B	$225.9B	$227.0B	$214.4B	$216.5B	$237.3B	$257.8B
Operating Income	$93.4B	$51.8B	$77.2B	$50.0B	$85.4B	$41.0B	$64.2B	$66.1B
Operating Margin	4.6%	2.8%	4.2%	2.4%	3.9%	2.0%	3.3%	3.2%
Interest Expense	$19.6B	$20.7B	$20.6B	$19.4B	$20.1B	$20.1B	$19.3B	$20.0B
Income Before Tax	$179.0B	$116.1B	$244.9B	$89.3B	$181.5B	$184.1B	$155.8B	$143.2B
Tax Expense	$33.7B	$17.5B	$53.7B	$9.2B	$23.9B	$29.7B	$24.5B	$27.2B
Net Income	$142.6B	$95.5B	$187.1B	$77.8B	$154.4B	$151.1B	$126.8B	$111.6B
Net Margin	7.0%	5.2%	10.2%	3.8%	7.1%	7.4%	6.4%	5.3%
EPS (Diluted)	$85.39	$57.62	$112.67	$46.88	$93.33	$91.69	$77.06	$68.01
EBITDA	$160.2B	$109.1B	$234.2B	$112.6B	$174.3B	$174.0B	$140.6B	$217.3B
Shares Outstanding	1.67B	1.66B	1.66B	1.66B	1.65B	1.65B	1.65B	1.64B

8002.T JPX