Also trades as: MFG (NYSE) · $vol 39M · MZHOF (OTC) · $vol 1M

¥8,668.00 ($54.97)

+222.00 (+2.63%)

Weekly Expected Move ±4.6%

¥7665 ¥8056 ¥8446 ¥8836 ¥9227

JPX · Financial Services · Banks - Regional · Tech Score Neutral · Power 54 · ¥20.58T mcap · 2.30B float · 0.421% daily turnover

Revenue

$8.95T +4.1% ▲

5Y CAGR: +25.4%

Gross Profit

$4.38T +21.8% ▲

5Y CAGR: +14.2%

Operating Income

$1.62T +36.3% ▲

5Y CAGR: +20.0%

Net Income

$1.25T +41.0% ▲

5Y CAGR: +21.5%

EPS (Diluted)

$502.93 +43.6% ▲

5Y CAGR: +22.0%

EBITDA

$1.86T +33.5% ▲

5Y CAGR: +17.9%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$2.84T	$4.89T	$7.86T	$8.60T	$8.95T
YoY Growth	-1.9%	+72.4%	+60.7%	+9.5%	+4.1%
Cost of Revenue	$550.6B	$2.31T	$4.99T	$5.01T	$4.57T
Gross Profit	$2.28T	$2.58T	$2.86T	$3.59T	$4.38T
Gross Margin	80.6%	52.8%	36.5%	41.8%	48.9%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$1.39T	$1.45T	$1.66T	$1.84T	$1.00T
Operating Expenses	$1.68T	$1.80T	$1.91T	$2.40T	$2.75T
Operating Income	$603.9B	$779.0B	$955.0B	$1.19T	$1.62T
Operating Margin	21.3%	15.9%	12.2%	13.8%	18.1%
Interest Expense	$315.6B	$2.22T	$4.88T	$4.95T	$4.47T
Income Before Tax	$603.9B	$779.0B	$955.0B	$1.19T	$1.62T
Tax Expense	$60.7B	$218.8B	$271.7B	$301.4B	$368.1B
Net Income	$530.5B	$555.5B	$679.0B	$885.4B	$1.25T
Net Margin	18.7%	11.4%	8.6%	10.3%	14.0%
EPS (Diluted)	$209.27	$219.20	$267.88	$350.20	$502.93
EBITDA	$769.5B	$945.9B	$1.13T	$1.40T	$1.86T
Shares Outstanding	2.53B	2.53B	2.53B	2.53B	2.48B

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$2.32T	$2.12T	$2.39T	$1.77T	$2.01T	$2.15T	$2.23T	$2.23T
Cost of Revenue	$1.39T	$1.16T	$1.41T	$1.05T	$1.11T	$1.10T	$1.24T	$1.08T
Gross Profit	$923.7B	$960.6B	$988.7B	$720.6B	$901.6B	$1.05T	$987.9B	$1.15T
Gross Margin	39.9%	45.4%	41.3%	40.6%	44.8%	49.0%	44.3%	51.7%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$451.7B	$425.5B	$480.7B	$482.9B	$460.7B	$505.4B	$543.0B	$0
Operating Expenses	$526.3B	$566.8B	$612.7B	$697.7B	$523.0B	$531.7B	$563.4B	$853.8B
Operating Income	$397.4B	$393.8B	$376.1B	$22.8B	$378.6B	$520.1B	$424.5B	$299.1B
Operating Margin	17.2%	18.6%	15.7%	1.3%	18.8%	24.2%	19.0%	13.4%
Interest Expense	$1.39T	$1.17T	$1.43T	$962.2B	$1.12T	$1.12T	$1.16T	$1.08T
Income Before Tax	$397.4B	$393.8B	$376.1B	$22.8B	$378.6B	$520.1B	$424.5B	$299.1B
Tax Expense	$107.1B	$116.1B	$85.8B	-$7.5B	$86.9B	$119.2B	$93.2B	$68.8B
Net Income	$289.3B	$276.8B	$289.2B	$30.1B	$290.5B	$399.4B	$329.9B	$228.7B
Net Margin	12.5%	13.1%	12.1%	1.7%	14.4%	18.6%	14.8%	10.3%
EPS (Diluted)	$114.14	$109.31	$114.29	$11.95	$115.90	$160.45	$133.01	$93.71
EBITDA	$397.4B	$393.8B	$376.1B	$22.8B	$378.6B	$520.1B	$424.5B	$299.1B
Shares Outstanding	2.53B	2.53B	2.53B	2.51B	2.51B	2.49B	2.48B	2.44B

8411.T JPX