¥495.00 ($3.14)

-12.00 (-2.37%)

Weekly Expected Move ±4.1%

¥466 ¥486 ¥507 ¥528 ¥548

JPX · Healthcare · Medical - Care Facilities · Tech Score Neutral · Power 59 · ¥8.0B mcap · 4M float · 0.782% daily turnover

Analysis Technicals Weather Peers

Revenue

$8.6B +22.2% ▲

5Y CAGR: +10.2%

Gross Profit

$5.9B +19.3% ▲

5Y CAGR: +7.5%

Operating Income

$1.0B +40.9% ▲

5Y CAGR: +1.4%

Net Income

$744M +47.2% ▲

5Y CAGR: +3.1%

EPS (Diluted)

$46.13 +52.2% ▲

5Y CAGR: +4.1%

EBITDA

$1.6B +15.7% ▲

5Y CAGR: +5.8%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$5.5B	$5.8B	$6.4B	$7.0B	$8.6B
YoY Growth	+3.6%	+6.2%	+10.6%	+9.3%	+22.2%
Cost of Revenue	$1.2B	$1.5B	$1.8B	$2.1B	$2.7B
Gross Profit	$4.3B	$4.3B	$4.6B	$4.9B	$5.9B
Gross Margin	78.1%	73.8%	71.7%	70.5%	68.8%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$3.5B	$3.9B	$4.0B	$4.2B	$4.9B
Operating Expenses	$3.5B	$3.9B	$4.0B	$4.2B	$4.9B
Operating Income	$727M	$353M	$553M	$726M	$1.0B
Operating Margin	13.3%	6.1%	8.6%	10.4%	12.0%
Interest Expense	$956K	$950K	$953K	$2M	$10M
Income Before Tax	$742M	$340M	$547M	$740M	$789M
Tax Expense	$246M	$138M	$170M	$234M	$45M
Net Income	$496M	$202M	$378M	$506M	$744M
Net Margin	9.1%	3.5%	5.9%	7.2%	8.7%
EPS (Diluted)	$29.25	$12.07	$22.64	$30.30	$46.13
EBITDA	$1.0B	$739M	$1.1B	$1.4B	$1.6B
Shares Outstanding	17M	17M	17M	17M	16M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$1.7B	$2.6B	$2.6B	$2.2B	$2.3B	$2.7B	$2.7B	$2.4B
Cost of Revenue	$527M	$815M	$802M	$755M	$839M	$926M	$887M	$774M
Gross Profit	$1.2B	$1.7B	$1.8B	$1.5B	$1.5B	$1.7B	$1.8B	$1.6B
Gross Margin	69.4%	68.2%	69.5%	66.3%	63.8%	65.3%	67.2%	67.4%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$1.1B	$1.3B	$1.4B	$1.3B	$1.3B	$1.4B	$1.4B	$1.5B
Operating Expenses	$1.1B	$1.3B	$1.4B	$1.3B	$1.3B	$1.4B	$1.4B	$1.5B
Operating Income	$106M	$448M	$416M	$145M	$135M	$351M	$366M	$90M
Operating Margin	6.2%	17.5%	15.8%	6.5%	5.8%	13.2%	13.5%	3.8%
Interest Expense	$901K	$4M	$5M	$5M	$5M	$5M	$5M	$5M
Income Before Tax	-$131M	$444M	$413M	$152M	$132M	$351M	$374M	$170M
Tax Expense	$31M	$141M	-$153M	$55M	$42M	$105M	$120M	$44M
Net Income	-$162M	$303M	$566M	$97M	$89M	$246M	$254M	$126M
Net Margin	-9.4%	11.8%	21.5%	4.3%	3.9%	9.2%	9.4%	5.3%
EPS (Diluted)	$-9.94	$19.06	$36.04	$6.20	$5.70	$15.67	$16.16	$8.00
EBITDA	$294M	$616M	$651M	$410M	$402M	$624M	$628M	$335M
Shares Outstanding	16M	16M	16M	16M	16M	16M	16M	16M

8769.T JPX