¥4,765.00 ($30.16)

+20.00 (+0.42%)

Weekly Expected Move ±4.2%

¥4346 ¥4545 ¥4745 ¥4945 ¥5144

JPX · Technology · Technology Distributors · Tech Score Strong Buy · Power 67 · ¥73.8B mcap · 8M float · 0.732% daily turnover

Revenue

$139.6B -16.0% ▼

5Y CAGR: +0.2%

Gross Profit

$19.1B -12.1% ▼

5Y CAGR: +5.8%

Operating Income

$3.5B -43.5% ▼

5Y CAGR: +13.7%

Net Income

$2.4B -51.2% ▼

5Y CAGR: +12.7%

EPS (Diluted)

$161.12 -51.2% ▼

5Y CAGR: +13.9%

EBITDA

$4.4B -44.1% ▼

5Y CAGR: +12.1%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$134.8B	$154.4B	$181.0B	$166.1B	$139.6B
YoY Growth	-2.3%	+14.6%	+17.2%	-8.2%	-16.0%
Cost of Revenue	$120.5B	$135.6B	$158.0B	$144.4B	$120.4B
Gross Profit	$14.2B	$18.8B	$23.0B	$21.8B	$19.1B
Gross Margin	10.6%	12.2%	12.7%	13.1%	13.7%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$11.7B	$13.7B	$15.0B	$15.1B	$15.6B
Operating Expenses	$12.1B	$14.0B	$15.4B	$15.6B	$15.6B
Operating Income	$2.2B	$4.8B	$7.6B	$6.2B	$3.5B
Operating Margin	1.6%	3.1%	4.2%	3.7%	2.5%
Interest Expense	$48M	$45M	$137M	$183M	$182M
Income Before Tax	$2.5B	$5.2B	$7.7B	$7.3B	$3.8B
Tax Expense	$726M	$1.6B	$2.2B	$2.3B	$1.3B
Net Income	$1.8B	$3.6B	$5.5B	$5.0B	$2.4B
Net Margin	1.3%	2.3%	3.0%	3.0%	1.8%
EPS (Diluted)	$113.21	$228.30	$355.03	$329.86	$161.12
EBITDA	$2.9B	$5.6B	$8.2B	$7.9B	$4.4B
Shares Outstanding	16M	16M	15M	15M	15M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$37.6B	$32.9B	$37.2B	$31.3B	$38.1B	$35.6B	$43.3B	$40.0B
Cost of Revenue	$32.7B	$28.4B	$32.0B	$27.1B	$32.9B	$30.7B	$37.4B	$34.2B
Gross Profit	$4.9B	$4.5B	$5.2B	$4.2B	$5.2B	$5.0B	$5.9B	$5.8B
Gross Margin	12.9%	13.7%	14.0%	13.5%	13.6%	13.9%	13.7%	14.6%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$3.9B	$4.0B	$3.9B	$4.0B	$4.0B	$4.1B	$4.5B	$4.5B
Operating Expenses	$3.9B	$4.0B	$3.9B	$4.0B	$4.0B	$4.1B	$4.5B	$4.5B
Operating Income	$998M	$546M	$1.3B	$270M	$1.2B	$879M	$1.4B	$1.3B
Operating Margin	2.7%	1.7%	3.5%	0.9%	3.1%	2.5%	3.3%	3.3%
Interest Expense	$44M	$47M	$39M	$36M	$37M	$53M	$47M	$41M
Income Before Tax	$916M	$811M	$1.1B	$378M	$1.4B	$1.2B	$1.7B	$1.4B
Tax Expense	$250M	$249M	$520M	$133M	$428M	$380M	$500M	$501M
Net Income	$666M	$562M	$610M	$245M	$962M	$851M	$1.2B	$908M
Net Margin	1.8%	1.7%	1.6%	0.8%	2.5%	2.4%	2.8%	2.3%
EPS (Diluted)	$43.88	$37.02	$40.18	$16.14	$63.26	$54.94	$77.97	$58.37
EBITDA	$1.1B	$652M	$1.6B	$502M	$1.5B	$971M	$1.7B	$1.5B
Shares Outstanding	15M	15M	15M	15M	15M	15M	15M	16M

8137.T JPX