¥703.00 ($4.46)

+1.00 (+0.14%)

Weekly Expected Move ±2.5%

¥667 ¥685 ¥702 ¥719 ¥737

JPX · Consumer Cyclical · Apparel - Manufacturers · Tech Score Sell · Power 32 · ¥95.7B mcap · 87M float · 0.836% daily turnover

Revenue

$208.4B +9.9% ▲

5Y CAGR: -3.4%

Gross Profit

$113.6B +7.4% ▲

5Y CAGR: +0.2%

Operating Income

$10.2B -9.8% ▼

Net Income

$8.5B +28.8% ▲

EPS (Diluted)

$62.67 +28.8% ▲

EBITDA

$16.5B +39.3% ▲

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$174.3B	$168.5B	$176.1B	$189.6B	$208.4B
YoY Growth	-29.8%	-3.4%	+4.5%	+7.7%	+9.9%
Cost of Revenue	$104.6B	$80.8B	$79.3B	$83.8B	$94.8B
Gross Profit	$69.7B	$87.6B	$96.8B	$105.8B	$113.6B
Gross Margin	40.0%	52.0%	55.0%	55.8%	54.5%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$86.3B	$84.5B	$87.1B	$90.5B	$98.9B
Operating Expenses	$90.9B	$88.7B	$91.5B	$94.5B	$103.4B
Operating Income	-$21.2B	-$1.1B	$5.2B	$11.3B	$10.2B
Operating Margin	-12.2%	-0.6%	3.0%	5.9%	4.9%
Interest Expense	$595M	$391M	$363M	$896M	$414M
Income Before Tax	-$25.6B	$13.9B	$3.8B	$6.2B	$10.8B
Tax Expense	-$2.9B	$5.2B	$698M	-$713M	$2.2B
Net Income	-$23.2B	$8.6B	$3.1B	$6.6B	$8.5B
Net Margin	-13.3%	5.1%	1.7%	3.5%	4.1%
EPS (Diluted)	$-171.18	$63.04	$22.53	$48.65	$62.67
EBITDA	-$18.5B	$19.7B	$9.3B	$11.9B	$16.5B
Shares Outstanding	135M	136M	136M	136M	136M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$43.7B	$54.8B	$58.5B	$60.2B	$52.5B	$62.1B	$62.1B	$63.5B
Cost of Revenue	$20.2B	$24.1B	$28.3B	$26.1B	$24.5B	$28.0B	$29.6B	$28.2B
Gross Profit	$23.6B	$30.7B	$30.1B	$34.0B	$27.9B	$34.1B	$32.5B	$35.3B
Gross Margin	53.9%	56.0%	51.6%	56.6%	53.2%	55.0%	52.4%	55.6%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$23.4B	$27.4B	$28.6B	$28.7B	$27.8B	$30.3B	$30.4B	$29.6B
Operating Expenses	$23.4B	$27.4B	$28.6B	$28.7B	$27.6B	$30.3B	$30.4B	$29.6B
Operating Income	$181M	$3.3B	$1.6B	$5.4B	$383M	$3.8B	$2.1B	$5.6B
Operating Margin	0.4%	6.0%	2.7%	8.9%	0.7%	6.1%	3.3%	8.9%
Interest Expense	$90M	$101M	$140M	$127M	$129M	$128M	$144M	$141M
Income Before Tax	$622M	$2.0B	$3.5B	$4.9B	$1.6B	$3.6B	$3.5B	$7.0B
Tax Expense	$534M	$313M	$805M	$636M	$1.0B	$741M	$1.0B	$1.9B
Net Income	$89M	$1.7B	$2.7B	$4.3B	$551M	$2.8B	$2.5B	$5.0B
Net Margin	0.2%	3.0%	4.7%	7.1%	1.0%	4.5%	4.0%	7.9%
EPS (Diluted)	$0.66	$12.30	$20.16	$31.44	$4.03	$20.68	$18.08	$37.07
EBITDA	$2.0B	$4.5B	$5.2B	$6.4B	$3.1B	$5.2B	$3.6B	$7.0B
Shares Outstanding	136M	136M	136M	136M	137M	136M	136M	136M

8016.T JPX