¥1,325.00 ($8.39)

+0.00 (+0.00%)

Weekly Expected Move ±1.5%

¥1284 ¥1305 ¥1325 ¥1345 ¥1366

JPX · Consumer Cyclical · Apparel - Footwear & Accessories · Tech Score Neutral · Power 55 · ¥6.0B mcap · 1M float · 0.282% daily turnover

Analysis Technicals Weather Peers

Revenue

$11.9B +12.6% ▲

5Y CAGR: +4.7%

Gross Profit

$5.1B +15.4% ▲

5Y CAGR: +11.2%

Operating Income

$703M +61.6% ▲

Net Income

$583M +7.0% ▲

EPS (Diluted)

$129.33 +8.5% ▲

EBITDA

$910M +57.7% ▲

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$7.1B	$7.5B	$9.6B	$10.6B	$11.9B
YoY Growth	-24.8%	+4.3%	+28.5%	+10.7%	+12.6%
Cost of Revenue	$4.2B	$4.7B	$5.9B	$6.2B	$6.8B
Gross Profit	$2.9B	$2.8B	$3.7B	$4.4B	$5.1B
Gross Margin	40.9%	37.2%	38.6%	41.8%	42.9%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$3.6B	$3.3B	$3.6B	$4.0B	$4.4B
Operating Expenses	$3.6B	$3.3B	$3.6B	$4.0B	$4.4B
Operating Income	-$717M	-$556M	$114M	$435M	$703M
Operating Margin	-10.0%	-7.5%	1.2%	4.1%	5.9%
Interest Expense	$21M	$21M	$19M	$17M	$21M
Income Before Tax	-$1.7B	-$358M	$187M	$409M	$716M
Tax Expense	$110M	$22M	$46M	-$137M	$128M
Net Income	-$1.9B	-$380M	$141M	$545M	$583M
Net Margin	-26.0%	-5.1%	1.5%	5.1%	4.9%
EPS (Diluted)	$-389.15	$-79.54	$29.98	$119.23	$129.33
EBITDA	-$1.5B	-$191M	$362M	$577M	$910M
Shares Outstanding	5M	5M	5M	5M	5M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$2.8B	$2.6B	$2.7B	$4.1B	$2.9B	$2.2B	$2.8B	$4.0B
Cost of Revenue	$1.6B	$1.4B	$1.7B	$2.2B	$1.7B	$1.1B	$1.6B	$2.3B
Gross Profit	$1.2B	$1.2B	$978M	$1.9B	$1.2B	$1.0B	$1.1B	$1.7B
Gross Margin	44.3%	47.0%	36.6%	46.6%	42.8%	46.5%	40.9%	42.9%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$1.1B	$1.1B	$1.1B	$1.2B	$1.2B	$1.1B	$1.2B	$1.2B
Operating Expenses	$1.1B	$1.1B	$1.1B	$1.2B	$1.2B	$1.1B	$1.2B	$1.2B
Operating Income	$114M	$134M	-$89M	$720M	$72M	-$94M	-$85M	$476M
Operating Margin	4.1%	5.2%	-3.3%	17.6%	2.5%	-4.4%	-3.1%	12.0%
Interest Expense	$5M	$6M	$6M	$7M	$8M	$5M	$7M	$12M
Income Before Tax	$84M	$153M	-$43M	$707M	$94M	-$46M	-$80M	$561M
Tax Expense	$4M	$38M	-$9M	$119M	$30M	$15M	-$63M	$88M
Net Income	$79M	$114M	-$35M	$587M	$62M	-$61M	-$18M	$480M
Net Margin	2.8%	4.4%	-1.3%	14.3%	2.1%	-2.8%	-0.6%	12.1%
EPS (Diluted)	$17.52	$25.28	$-7.86	$130.13	$13.81	$-13.47	$-3.89	$106.55
EBITDA	$132M	$212M	-$796K	$757M	$144M	-$50M	-$27M	$521M
Shares Outstanding	5M	5M	5M	5M	5M	5M	5M	5M

8115.T JPX