Also trades as: SHAOF (OTC) · $vol 0M

¥3,233.00 ($20.49)

+33.00 (+1.03%)

Weekly Expected Move ±3.1%

¥3004 ¥3102 ¥3200 ¥3298 ¥3396

JPX · Consumer Cyclical · Apparel - Retail · Tech Score Neutral · Power 47 · ¥664.4B mcap · 131M float · 0.596% daily turnover

Revenue

$701.4B +5.2% ▲

5Y CAGR: +5.2%

Gross Profit

$238.5B +5.4% ▲

5Y CAGR: +5.2%

Operating Income

$61.5B +3.8% ▲

5Y CAGR: +10.1%

Net Income

$44.5B +6.1% ▲

5Y CAGR: +11.2%

EPS (Diluted)

$202.36 +6.5% ▲

5Y CAGR: -10.7%

EBITDA

$69.4B +5.9% ▲

5Y CAGR: +9.8%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$584.8B	$617.5B	$636.5B	$666.7B	$701.4B
YoY Growth	+7.6%	+5.6%	+3.1%	+4.8%	+5.2%
Cost of Revenue	$384.7B	$406.1B	$416.5B	$440.6B	$462.9B
Gross Profit	$200.1B	$211.4B	$220.0B	$226.2B	$238.5B
Gross Margin	34.2%	34.2%	34.6%	33.9%	34.0%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$150.7B	$152.2B	$158.7B	$166.9B	$177.0B
Operating Expenses	$150.7B	$158.1B	$164.7B	$166.9B	$177.0B
Operating Income	$49.4B	$53.3B	$55.3B	$59.2B	$61.5B
Operating Margin	8.5%	8.6%	8.7%	8.9%	8.8%
Interest Expense	$0	$0	$0	$0	$0
Income Before Tax	$50.2B	$53.6B	$55.5B	$59.4B	$62.4B
Tax Expense	$14.8B	$15.6B	$15.5B	$17.5B	$17.9B
Net Income	$35.4B	$38.0B	$40.1B	$41.9B	$44.5B
Net Margin	6.1%	6.2%	6.3%	6.3%	6.3%
EPS (Diluted)	$482.03	$517.29	$545.35	$189.94	$202.36
EBITDA	$55.3B	$59.2B	$61.2B	$65.3B	$69.4B
Shares Outstanding	73M	74M	74M	221M	220M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$164.8B	$166.5B	$167.6B	$167.9B	$168.7B	$175.9B	$182.3B	$174.9B
Cost of Revenue	$110.0B	$108.0B	$107.8B	$111.7B	$111.1B	$114.3B	$119.6B	$116.5B
Gross Profit	$54.8B	$58.5B	$59.7B	$56.1B	$57.6B	$61.6B	$62.7B	$58.4B
Gross Margin	33.3%	35.1%	35.6%	33.4%	34.1%	35.0%	34.4%	33.4%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$40.3B	$41.7B	$44.6B	$43.5B	$42.3B	$45.2B	$45.9B	$45.3B
Operating Expenses	$40.3B	$41.7B	$44.6B	$43.5B	$42.3B	$45.5B	$45.9B	$45.3B
Operating Income	$14.6B	$16.8B	$15.2B	$12.7B	$15.3B	$16.1B	$16.7B	$13.1B
Operating Margin	8.8%	10.1%	9.0%	7.6%	9.1%	9.2%	9.2%	7.5%
Interest Expense	$0	$0	$0	$0	$0	$0	$0	$0
Income Before Tax	$15.0B	$16.7B	$15.6B	$12.1B	$15.7B	$16.6B	$17.2B	$12.9B
Tax Expense	$4.6B	$5.0B	$4.1B	$3.8B	$4.9B	$4.5B	$5.0B	$3.6B
Net Income	$10.4B	$11.7B	$11.5B	$8.2B	$10.8B	$12.1B	$12.2B	$9.3B
Net Margin	6.3%	7.0%	6.9%	4.9%	6.4%	6.9%	6.7%	5.3%
EPS (Diluted)	$141.97	$158.70	$52.37	$37.35	$48.98	$54.87	$55.53	$42.98
EBITDA	$16.0B	$18.3B	$16.7B	$13.7B	$17.2B	$18.2B	$19.0B	$14.9B
Shares Outstanding	74M	74M	221M	221M	221M	221M	221M	217M

8227.T JPX