¥3,045.00 ($19.27)

+94.00 (+3.19%)

Weekly Expected Move ±4.5%

¥2684 ¥2818 ¥2951 ¥3084 ¥3218

JPX · Industrials · Industrial - Distribution · Tech Score Neutral · Power 41 · ¥106.3B mcap · 23M float · 0.791% daily turnover

Revenue

$93.7B +8.0% ▲

5Y CAGR: -7.8%

Gross Profit

$25.2B +11.0% ▲

5Y CAGR: +11.0%

Operating Income

$6.5B +16.3% ▲

5Y CAGR: +18.2%

Net Income

$7.8B +73.7% ▲

EPS (Diluted)

$214.74 +74.0% ▲

EBITDA

$11.9B +66.9% ▲

5Y CAGR: +27.2%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$136.3B	$85.3B	$93.3B	$86.8B	$93.7B
YoY Growth	-3.1%	-37.4%	+9.4%	-7.0%	+8.0%
Cost of Revenue	$121.6B	$67.3B	$73.4B	$64.1B	$68.6B
Gross Profit	$14.7B	$18.0B	$19.9B	$22.7B	$25.2B
Gross Margin	10.8%	21.1%	21.4%	26.1%	26.8%
R&D Expenses	$124M	$109M	$142M	$142M	$0
SG&A Expenses	$11.6B	$13.8B	$14.9B	$16.4B	$18.7B
Operating Expenses	$12.1B	$14.2B	$15.3B	$17.1B	$18.7B
Operating Income	$2.6B	$3.8B	$4.6B	$5.6B	$6.5B
Operating Margin	1.9%	4.5%	5.0%	6.4%	6.9%
Interest Expense	$135M	$62M	$30M	$13M	$6M
Income Before Tax	$2.8B	$4.0B	$7.0B	$6.4B	$11.1B
Tax Expense	$27M	$1.7B	$1.9B	$1.9B	$3.2B
Net Income	$2.7B	$2.2B	$5.0B	$4.5B	$7.8B
Net Margin	2.0%	2.6%	5.4%	5.2%	8.3%
EPS (Diluted)	$73.83	$62.06	$138.59	$123.44	$214.74
EBITDA	$3.2B	$4.7B	$7.6B	$7.1B	$11.9B
Shares Outstanding	37M	36M	36M	36M	36M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$24.0B	$23.2B	$26.0B	$25.6B	$26.3B	$21.9B	$34.8B	$27.7B
Cost of Revenue	$17.7B	$17.3B	$18.8B	$19.2B	$19.8B	$15.5B	$25.7B	$19.0B
Gross Profit	$6.3B	$6.0B	$7.2B	$6.4B	$6.4B	$6.4B	$9.1B	$8.7B
Gross Margin	26.2%	25.6%	27.6%	25.1%	24.5%	29.2%	26.1%	31.5%
R&D Expenses	$0	$0	$152M	$0	$0	$0	$0	$0
SG&A Expenses	$4.7B	$4.6B	$5.0B	$4.8B	$4.8B	$4.8B	$5.9B	$6.2B
Operating Expenses	$4.7B	$4.6B	$5.0B	$4.8B	$4.8B	$4.8B	$5.9B	$6.2B
Operating Income	$1.6B	$1.4B	$2.2B	$1.6B	$1.7B	$1.6B	$3.2B	$2.5B
Operating Margin	6.7%	6.0%	8.3%	6.2%	6.4%	7.2%	9.2%	9.2%
Interest Expense	$44M	-$40M	$1M	$1M	$1M	$20M	$65M	$65M
Income Before Tax	$1.9B	$1.6B	$2.4B	$2.9B	$2.0B	$2.3B	$3.8B	$4.1B
Tax Expense	$618M	$569M	$656M	$1.1B	$618M	$774M	$932M	$1.3B
Net Income	$1.3B	$1.0B	$1.7B	$1.8B	$1.3B	$1.5B	$2.9B	$2.8B
Net Margin	5.3%	4.4%	6.7%	7.0%	5.1%	6.9%	8.3%	9.9%
EPS (Diluted)	$35.08	$28.49	$48.20	$49.23	$36.76	$41.39	$79.21	$76.17
EBITDA	$2.1B	$1.6B	$2.7B	$3.1B	$2.2B	$1.8B	$4.2B	$3.0B
Shares Outstanding	36M	36M	36M	36M	36M	36M	36M	36M

8061.T JPX