Also trades as: DSEEY (OTC) · $vol 0M · DSECF (OTC) · $vol 0M

¥1,751.00 ($11.09)

-51.50 (-2.86%)

Weekly Expected Move ±3.6%

¥1623 ¥1687 ¥1751 ¥1815 ¥1879

JPX · Financial Services · Financial - Capital Markets · Tech Score Sell · Power 44 · ¥2.43T mcap · 1.08B float · 0.456% daily turnover

Revenue

$1.48T +7.6% ▲

5Y CAGR: +20.5%

Gross Profit

$790.0B +16.3% ▲

5Y CAGR: +8.4%

Operating Income

$219.5B +30.3% ▲

5Y CAGR: +8.7%

Net Income

$175.3B +13.5% ▲

5Y CAGR: +10.1%

EPS (Diluted)

$124.15 +15.3% ▲

5Y CAGR: +11.9%

EBITDA

$313.9B +17.2% ▲

5Y CAGR: +10.9%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$632.5B	$876.9B	$1.30T	$1.37T	$1.48T
YoY Growth	+8.6%	+38.6%	+48.4%	+7.1%	+7.6%
Cost of Revenue	$46.6B	$270.4B	$527.9B	$695.6B	$689.8B
Gross Profit	$586.0B	$606.5B	$773.0B	$679.4B	$790.0B
Gross Margin	92.6%	69.2%	59.4%	49.4%	53.4%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$87.3B	$97.3B	$107.2B	$0	$0
Operating Expenses	$444.3B	$509.7B	$593.0B	$510.9B	$570.5B
Operating Income	$141.7B	$96.8B	$180.0B	$168.5B	$219.5B
Operating Margin	22.4%	11.0%	13.8%	12.3%	14.8%
Interest Expense	$46.6B	$270.4B	$527.9B	$3.0B	$4.1B
Income Before Tax	$141.7B	$96.8B	$180.0B	$219.0B	$263.9B
Tax Expense	$37.5B	$23.1B	$49.6B	$53.9B	$73.7B
Net Income	$94.9B	$63.9B	$121.6B	$154.4B	$175.3B
Net Margin	15.0%	7.3%	9.3%	11.2%	11.8%
EPS (Diluted)	$62.72	$43.31	$83.86	$107.64	$124.15
EBITDA	$187.8B	$142.5B	$227.1B	$267.8B	$313.9B
Shares Outstanding	1.51B	1.47B	1.45B	1.43B	1.41B

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$0	$0	$339.0B	$346.0B	$327.9B	$375.9B	$374.3B	$392.4B
Cost of Revenue	$0	$0	$176.6B	$159.2B	$163.1B	$177.6B	$176.0B	$166.5B
Gross Profit	$0	$0	$162.4B	$186.8B	$164.8B	$198.3B	$198.3B	$225.9B
Gross Margin	—	—	47.9%	54.0%	50.2%	52.7%	53.0%	57.6%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$0	$0	$0	$0	$0	$0	$0	$0
Operating Expenses	$0	$0	$124.4B	$132.7B	$127.1B	$147.9B	$136.1B	$166.3B
Operating Income	$0	$0	$38.0B	$54.1B	$37.6B	$50.4B	$62.2B	$59.5B
Operating Margin	—	—	11.2%	15.6%	11.5%	13.4%	16.6%	15.2%
Interest Expense	$0	$0	$1.0B	$747M	$1.1B	$931M	$977M	$0
Income Before Tax	$0	$0	$64.9B	$47.0B	$44.8B	$75.6B	$69.8B	$73.7B
Tax Expense	$0	$0	$15.2B	$14.1B	$10.8B	$23.2B	$19.0B	$20.8B
Net Income	$0	$0	$46.6B	$30.0B	$31.2B	$47.7B	$46.5B	$49.9B
Net Margin	—	—	13.8%	8.7%	9.5%	12.7%	12.4%	12.7%
EPS (Diluted)	$16.76	$37.48	$33.12	$20.85	$21.94	$33.74	$33.12	$35.98
EBITDA	$0	$0	$77.4B	$56.1B	$57.0B	$87.8B	$82.3B	$82.5B
Shares Outstanding	1.43B	1.46B	1.41B	1.42B	1.42B	1.41B	1.40B	1.39B

8601.T JPX