¥2,109.00 ($13.36)

+6.00 (+0.29%)

Weekly Expected Move ±2.2%

¥2017 ¥2063 ¥2109 ¥2155 ¥2201

JPX · Consumer Cyclical · Apparel - Manufacturers · Tech Score Buy · Power 54 · ¥45.3B mcap · 13M float · 0.743% daily turnover

Revenue

$45.9B +16.3% ▲

5Y CAGR: +0.4%

Gross Profit

$19.3B -1.1% ▼

5Y CAGR: -5.6%

Operating Income

$2.0B -6.5% ▼

5Y CAGR: -13.2%

Net Income

$1.4B +5.9% ▲

5Y CAGR: -11.1%

EPS (Diluted)

$64.16 +5.8% ▲

5Y CAGR: -10.6%

EBITDA

$3.8B +11.3% ▲

5Y CAGR: -7.4%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$39.4B	$38.0B	$39.5B	$39.5B	$45.9B
YoY Growth	-12.3%	-3.5%	+3.8%	-0.1%	+16.3%
Cost of Revenue	$18.2B	$18.0B	$19.8B	$19.9B	$26.6B
Gross Profit	$21.3B	$20.1B	$19.7B	$19.5B	$19.3B
Gross Margin	54.0%	52.7%	49.9%	49.5%	42.1%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$18.5B	$18.3B	$17.7B	$17.4B	$17.4B
Operating Expenses	$18.5B	$18.3B	$17.7B	$17.4B	$17.4B
Operating Income	$2.8B	$1.7B	$2.0B	$2.1B	$2.0B
Operating Margin	7.0%	4.5%	5.0%	5.3%	4.3%
Interest Expense	$2M	$0	$1M	$1M	$33M
Income Before Tax	$2.9B	$2.2B	$2.0B	$2.2B	$2.4B
Tax Expense	$1.3B	$743M	$851M	$928M	$1.0B
Net Income	$1.6B	$1.5B	$1.1B	$1.3B	$1.4B
Net Margin	4.1%	3.9%	2.9%	3.3%	3.0%
EPS (Diluted)	$74.97	$69.53	$53.59	$60.62	$64.16
EBITDA	$4.4B	$3.0B	$3.3B	$3.4B	$3.8B
Shares Outstanding	22M	21M	21M	21M	21M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$9.8B	$9.7B	$16.7B	$15.7B	$16.8B	$18.3B	$19.2B	$20.0B
Cost of Revenue	$5.2B	$5.1B	$10.7B	$10.3B	$11.4B	$12.3B	$13.7B	$13.6B
Gross Profit	$4.6B	$4.6B	$6.1B	$5.3B	$5.5B	$6.0B	$5.5B	$6.4B
Gross Margin	47.0%	47.6%	36.2%	34.0%	32.4%	32.8%	28.5%	32.0%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$4.3B	$4.3B	$5.2B	$4.8B	$4.9B	$5.2B	$5.6B	$5.1B
Operating Expenses	$4.3B	$4.3B	$5.2B	$4.8B	$4.9B	$5.2B	$5.6B	$5.1B
Operating Income	$293M	$317M	$807M	$550M	$575M	$795M	-$117M	$1.3B
Operating Margin	3.0%	3.3%	4.8%	3.5%	3.4%	4.3%	-0.6%	6.4%
Interest Expense	$0	$0	$33M	$37M	$39M	$36M	$41M	$46M
Income Before Tax	$254M	$579M	$727M	$720M	$796M	$831M	$832M	$1.3B
Tax Expense	$108M	$242M	$358M	$297M	$437M	$366M	$287M	$548M
Net Income	$146M	$337M	$369M	$422M	$359M	$465M	$546M	$769M
Net Margin	1.5%	3.5%	2.2%	2.7%	2.1%	2.5%	2.8%	3.9%
EPS (Diluted)	$6.80	$15.70	$17.19	$19.66	$16.72	$21.65	$25.43	$35.81
EBITDA	$543M	$871M	$1.3B	$1.2B	$1.3B	$1.3B	$1.4B	$1.8B
Shares Outstanding	21M	21M	21M	21M	21M	21M	21M	21M

8008.T JPX