¥4,280.00 ($27.07)

-5.00 (-0.12%)

Weekly Expected Move ±2.1%

¥4102 ¥4194 ¥4285 ¥4376 ¥4468

JPX · Consumer Defensive · Food Confectioners · Tech Score Sell · Power 37 · ¥71.0B mcap · 10M float · 0.561% daily turnover

Revenue

$124.9B +8.4% ▲

5Y CAGR: +4.4%

Gross Profit

$19.6B +5.5% ▲

5Y CAGR: +4.0%

Operating Income

$4.9B +2.0% ▲

5Y CAGR: +3.3%

Net Income

$3.0B -4.2% ▼

5Y CAGR: +1.6%

EPS (Diluted)

$181.32 -3.7% ▼

5Y CAGR: +1.8%

EBITDA

$7.8B +1.0% ▲

5Y CAGR: +3.3%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$99.6B	$103.2B	$109.6B	$115.2B	$124.9B
YoY Growth	-0.9%	+3.6%	+6.2%	+5.1%	+8.4%
Cost of Revenue	$83.1B	$86.6B	$92.0B	$96.6B	$105.2B
Gross Profit	$16.6B	$16.6B	$17.6B	$18.6B	$19.6B
Gross Margin	16.6%	16.1%	16.0%	16.2%	15.7%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$4.7B	$4.7B	$13.4B	$5.1B	$9.8B
Operating Expenses	$12.4B	$12.9B	$13.5B	$13.8B	$14.7B
Operating Income	$4.2B	$3.7B	$4.0B	$4.8B	$4.9B
Operating Margin	4.2%	3.6%	3.7%	4.2%	4.0%
Interest Expense	$135M	$120M	$129M	$143M	$239M
Income Before Tax	$4.3B	$4.1B	$4.1B	$5.0B	$4.5B
Tax Expense	$1.4B	$1.3B	$1.3B	$1.7B	$1.4B
Net Income	$2.8B	$2.8B	$2.8B	$3.2B	$3.0B
Net Margin	2.8%	2.7%	2.6%	2.8%	2.4%
EPS (Diluted)	$165.75	$165.64	$166.82	$188.17	$181.32
EBITDA	$7.1B	$7.2B	$7.2B	$8.0B	$7.8B
Shares Outstanding	17M	17M	17M	17M	17M

Line Item	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3
Revenue	$27.3B	$33.4B	$32.3B	$28.8B	$30.4B	$35.3B	$34.9B	$31.0B
Cost of Revenue	$23.3B	$28.6B	$27.0B	$23.8B	$25.8B	$30.0B	$29.2B	$26.2B
Gross Profit	$4.0B	$4.9B	$5.3B	$4.9B	$4.5B	$5.3B	$5.8B	$4.8B
Gross Margin	14.5%	14.6%	16.5%	17.1%	15.0%	15.0%	16.5%	15.5%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$3.2B	$3.7B	$3.6B	$3.6B	$3.8B	$3.7B	$3.7B	$3.7B
Operating Expenses	$3.3B	$3.7B	$3.6B	$3.6B	$3.8B	$3.7B	$3.7B	$3.7B
Operating Income	$630M	$1.1B	$1.8B	$1.3B	$724M	$1.6B	$2.1B	$1.1B
Operating Margin	2.3%	3.4%	5.5%	4.5%	2.4%	4.6%	6.0%	3.4%
Interest Expense	$39M	$43M	$68M	$68M	$61M	$78M	$94M	$90M
Income Before Tax	$604M	$953M	$1.7B	$1.3B	$548M	$1.7B	$2.0B	$1.5B
Tax Expense	$175M	$466M	$418M	$400M	$106M	$558M	$561M	$474M
Net Income	$424M	$478M	$1.3B	$873M	$431M	$1.1B	$1.5B	$974M
Net Margin	1.6%	1.4%	3.9%	3.0%	1.4%	3.1%	4.2%	3.1%
EPS (Diluted)	$25.17	$28.35	$74.44	$52.33	$25.98	$66.13	$87.70	$58.74
EBITDA	$1.3B	$1.7B	$2.5B	$2.0B	$1.5B	$2.3B	$2.8B	$1.8B
Shares Outstanding	17M	17M	17M	17M	17M	17M	17M	17M

8079.T JPX