¥1,045.00 ($6.61)

+2.00 (+0.19%)

Weekly Expected Move ±2.4%

¥993 ¥1018 ¥1043 ¥1068 ¥1093

JPX · Technology · Technology Distributors · Tech Score Buy · Power 70 · ¥27.2B mcap · 6M float · 0.476% daily turnover

Revenue

$72.6B +14.3% ▲

5Y CAGR: +7.9%

Gross Profit

$25.3B +12.4% ▲

5Y CAGR: +6.1%

Operating Income

$3.7B +15.6% ▲

5Y CAGR: +3.0%

Net Income

$2.2B +7.8% ▲

5Y CAGR: +15.2%

EPS (Diluted)

$83.06 +6.2% ▲

5Y CAGR: +14.4%

EBITDA

$6.2B +14.4% ▲

5Y CAGR: +26.5%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$49.8B	$51.5B	$59.5B	$63.5B	$72.6B
YoY Growth	+0.1%	+3.5%	+15.5%	+6.7%	+14.3%
Cost of Revenue	$31.9B	$32.5B	$39.2B	$41.1B	$47.4B
Gross Profit	$17.9B	$19.0B	$20.4B	$22.5B	$25.3B
Gross Margin	35.9%	37.0%	34.2%	35.4%	34.8%
R&D Expenses	$0	$76M	$82M	$58M	$0
SG&A Expenses	$15.5B	$16.4B	$17.9B	$19.2B	$21.5B
Operating Expenses	$15.2B	$16.4B	$17.9B	$19.2B	$21.5B
Operating Income	$2.6B	$2.7B	$2.4B	$3.2B	$3.7B
Operating Margin	5.3%	5.2%	4.1%	5.1%	5.1%
Interest Expense	$30M	$23M	$19M	$18M	$57M
Income Before Tax	$2.5B	$3.3B	$2.9B	$3.7B	$4.1B
Tax Expense	$966M	$1.2B	$1.1B	$1.5B	$1.6B
Net Income	$1.4B	$1.8B	$1.7B	$2.0B	$2.2B
Net Margin	2.7%	3.6%	2.8%	3.2%	3.0%
EPS (Diluted)	$53.32	$71.71	$65.41	$78.20	$83.06
EBITDA	$3.2B	$4.7B	$4.5B	$5.4B	$6.2B
Shares Outstanding	25M	26M	26M	26M	26M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$18.0B	$18.1B	$20.7B	$16.0B	$17.9B	$17.6B	$20.0B	$16.9B
Cost of Revenue	$11.6B	$11.9B	$13.8B	$10.0B	$11.2B	$11.1B	$12.8B	$10.5B
Gross Profit	$6.4B	$6.2B	$6.8B	$6.0B	$6.7B	$6.5B	$7.1B	$6.4B
Gross Margin	35.8%	34.3%	33.1%	37.3%	37.5%	37.1%	35.7%	37.8%
R&D Expenses	$0	$0	$60M	$0	$0	$0	$0	$0
SG&A Expenses	$5.3B	$5.5B	$5.4B	$5.8B	$5.7B	$5.6B	$5.7B	$6.0B
Operating Expenses	$5.3B	$5.5B	$5.4B	$5.8B	$5.7B	$5.6B	$5.7B	$6.0B
Operating Income	$1.1B	$747M	$1.4B	$206M	$997M	$900M	$1.5B	$344M
Operating Margin	6.4%	4.1%	6.8%	1.3%	5.6%	5.1%	7.3%	2.0%
Interest Expense	$16M	$13M	$14M	$9M	$9M	$7M	$8M	$8M
Income Before Tax	$1.2B	$1.0B	$1.4B	$278M	$1.1B	$178M	$1.8B	$447M
Tax Expense	$457M	$393M	$480M	$117M	$440M	$370M	$507M	$306M
Net Income	$625M	$550M	$798M	$65M	$538M	-$266M	$1.1B	$116M
Net Margin	3.5%	3.0%	3.9%	0.4%	3.0%	-1.5%	5.7%	0.7%
EPS (Diluted)	$23.92	$21.12	$30.63	$2.48	$20.62	$-10.19	$43.76	$4.44
EBITDA	$1.6B	$1.2B	$2.0B	$810M	$1.6B	$1.4B	$2.0B	$897M
Shares Outstanding	26M	26M	26M	26M	26M	26M	26M	26M

8275.T JPX