Also trades as: MITEY (OTC) · $vol 2M · MITEF (OTC) · $vol 0M

¥3,504.00 ($22.18)

+6.00 (+0.17%)

Weekly Expected Move ±3.1%

¥3281 ¥3390 ¥3498 ¥3606 ¥3715

JPX · Real Estate · Real Estate - Diversified · Tech Score Strong Sell · Power 30 · ¥4.21T mcap · 1.17B float · 0.327% daily turnover

Revenue

$1.75T +10.5% ▲

5Y CAGR: +7.7%

Gross Profit

$344.0B -17.7% ▼

5Y CAGR: +1.6%

Operating Income

$329.7B +6.6% ▲

5Y CAGR: +8.0%

Net Income

$222.5B +17.5% ▲

5Y CAGR: +10.4%

EPS (Diluted)

$181.80 +20.4% ▲

5Y CAGR: +12.4%

EBITDA

$515.3B +24.4% ▲

5Y CAGR: +10.2%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$1.35T	$1.38T	$1.50T	$1.58T	$1.75T
YoY Growth	+11.8%	+2.1%	+9.2%	+5.0%	+10.5%
Cost of Revenue	$974.7B	$980.8B	$1.11T	$1.16T	$1.40T
Gross Profit	$374.8B	$397.0B	$392.3B	$418.0B	$344.0B
Gross Margin	27.8%	28.8%	26.1%	26.5%	19.7%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$95.8B	$100.3B	$113.6B	$97.6B	$0
Operating Expenses	$95.8B	$100.3B	$113.6B	$108.7B	$14.2B
Operating Income	$279.0B	$296.7B	$278.6B	$309.2B	$329.7B
Operating Margin	20.7%	21.5%	18.5%	19.6%	18.9%
Interest Expense	$20.7B	$25.0B	$36.0B	$0	$55.1B
Income Before Tax	$253.8B	$252.9B	$274.5B	$317.0B	$349.3B
Tax Expense	$70.9B	$70.6B	$98.1B	$110.1B	$113.8B
Net Income	$155.2B	$165.3B	$168.4B	$189.4B	$222.5B
Net Margin	11.5%	12.0%	11.2%	12.0%	12.7%
EPS (Diluted)	$116.44	$125.53	$131.96	$151.04	$181.80
EBITDA	$373.1B	$393.3B	$412.5B	$414.3B	$515.3B
Shares Outstanding	1.33B	1.32B	1.28B	1.25B	1.22B

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$328.2B	$312.8B	$406.9B	$531.9B	$357.0B	$386.2B	$466.9B	$536.1B
Cost of Revenue	$249.1B	$239.9B	$286.2B	$386.6B	$265.6B	$312.3B	$344.8B	$425.1B
Gross Profit	$79.1B	$72.9B	$120.6B	$145.3B	$91.4B	$73.9B	$122.1B	$110.9B
Gross Margin	24.1%	23.3%	29.6%	27.3%	25.6%	19.1%	26.2%	20.7%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$27.3B	$24.8B	$26.0B	$19.4B	$29.0B	$28.7B	$0	$0
Operating Expenses	$27.3B	$24.8B	$26.0B	$30.6B	$29.0B	$28.7B	$2.3B	$8.6B
Operating Income	$51.8B	$48.1B	$94.6B	$114.8B	$62.4B	$45.2B	$119.8B	$102.4B
Operating Margin	15.8%	15.4%	23.3%	21.6%	17.5%	11.7%	25.7%	19.1%
Interest Expense	$0	$0	$0	$12.8B	$11.9B	$13.2B	$15.0B	$15.1B
Income Before Tax	$49.4B	$47.5B	$89.7B	$130.4B	$52.1B	$44.8B	$146.1B	$106.4B
Tax Expense	$18.5B	$18.9B	$27.2B	$45.5B	$16.2B	$16.5B	$44.9B	$36.2B
Net Income	$25.9B	$24.1B	$55.8B	$83.6B	$32.0B	$26.1B	$98.5B	$66.0B
Net Margin	7.9%	7.7%	13.7%	15.7%	9.0%	6.8%	21.1%	12.3%
EPS (Diluted)	$20.52	$19.17	$44.70	$67.02	$25.75	$21.28	$80.42	$54.35
EBITDA	$76.9B	$73.8B	$118.9B	$158.3B	$87.5B	$72.4B	$173.5B	$150.5B
Shares Outstanding	1.26B	1.26B	1.25B	1.25B	1.24B	1.23B	1.22B	1.21B

8802.T JPX