8203.T JPX
Mr Max Holdings Ltd.
1W: -3.9%
1M: -8.2%
3M: -5.2%
YTD: -10.8%
1Y: -17.4%
3Y: +29.0%
5Y: +24.2%
¥723.00 ($4.57)
-2.00 (-0.28%)
Weekly Expected Move ±2.2%
¥692
¥709
¥725
¥741
¥758
Overview
Chart
Financials
Income Statement
Cash Flow
Balance Sheet
Earnings
Analysis
Technicals
Weather
Peers
ETF Exposure
Income Trends
Revenue
$136.6B
+5.4% ▲
5Y CAGR: +2.2%
Gross Profit
$34.0B
+6.2% ▲
5Y CAGR: +2.7%
Operating Income
$3.8B
+26.6% ▲
5Y CAGR: +9.3%
Net Income
$2.5B
+1.4% ▲
5Y CAGR: +13.4%
EPS (Diluted)
$74.44
+1.3% ▲
5Y CAGR: +13.3%
EBITDA
$6.5B
+17.2% ▲
5Y CAGR: +7.6%
Profit Margins
Year-over-Year Growth
View Full Income Statement
| Line Item | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 |
|---|---|---|---|---|---|
| Revenue | $131.8B | $124.8B | $126.9B | $129.6B | $136.6B |
| YoY Growth | +7.7% | -5.3% | +1.7% | +2.1% | +5.4% |
| Cost of Revenue | $98.2B | $93.2B | $94.4B | $97.6B | $102.6B |
| Gross Profit | $33.6B | $31.7B | $32.5B | $32.0B | $34.0B |
| Gross Margin | 25.5% | 25.4% | 25.6% | 24.7% | 24.9% |
| R&D Expenses | $0 | $0 | $0 | $0 | $0 |
| SG&A Expenses | $27.7B | $27.1B | $27.9B | $29.0B | $30.2B |
| Operating Expenses | $27.6B | $27.2B | $27.9B | $29.0B | $30.2B |
| Operating Income | $6.0B | $4.5B | $4.6B | $3.0B | $3.8B |
| Operating Margin | 4.6% | 3.6% | 3.7% | 2.3% | 2.8% |
| Interest Expense | $209M | $214M | $168M | $140M | $131M |
| Income Before Tax | $5.5B | $4.3B | $4.4B | $2.8B | $3.7B |
| Tax Expense | $1.9B | $1.5B | $956M | $399M | $1.2B |
| Net Income | $3.5B | $2.9B | $3.4B | $2.4B | $2.5B |
| Net Margin | 2.7% | 2.3% | 2.7% | 1.9% | 1.8% |
| EPS (Diluted) | $106.71 | $85.95 | $103.18 | $73.52 | $74.44 |
| EBITDA | $8.1B | $6.9B | $6.9B | $5.6B | $6.5B |
| Shares Outstanding | 33M | 33M | 33M | 33M | 33M |