Also trades as: SURDF (OTC) · $vol 0M · SURYY (OTC) · $vol 0M

¥3,089.00 ($19.57)

-91.00 (-2.86%)

Weekly Expected Move ±3.7%

¥2863 ¥2976 ¥3089 ¥3202 ¥3315

JPX · Real Estate · Real Estate - Development · Tech Score Sell · Power 34 · ¥2.85T mcap · 576M float · 0.560% daily turnover

Revenue

$1.06T +4.3% ▲

5Y CAGR: +2.9%

Gross Profit

$307.8B +11.3% ▲

5Y CAGR: +1.3%

Operating Income

$299.2B +10.2% ▲

5Y CAGR: +6.4%

Net Income

$212.5B +10.9% ▲

5Y CAGR: +8.5%

EPS (Diluted)

$228.42 +12.8% ▲

5Y CAGR: -5.2%

EBITDA

$407.1B +10.3% ▲

5Y CAGR: +8.0%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$939.4B	$939.9B	$967.7B	$1.01T	$1.06T
YoY Growth	+2.4%	+0.1%	+3.0%	+4.8%	+4.3%
Cost of Revenue	$637.0B	$625.5B	$635.3B	$737.8B	$750.0B
Gross Profit	$302.4B	$314.5B	$332.4B	$276.4B	$307.8B
Gross Margin	32.2%	33.5%	34.3%	27.3%	29.1%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$68.6B	$73.2B	$77.7B	$0	$0
Operating Expenses	$68.6B	$73.2B	$77.7B	$4.9B	$8.6B
Operating Income	$233.9B	$241.3B	$254.7B	$271.5B	$299.2B
Operating Margin	24.9%	25.7%	26.3%	26.8%	28.3%
Interest Expense	$18.0B	$17.6B	$18.0B	$20.4B	$27.2B
Income Before Tax	$218.7B	$230.3B	$253.3B	$273.8B	$303.6B
Tax Expense	$68.2B	$68.4B	$76.1B	$82.2B	$91.0B
Net Income	$150.5B	$161.9B	$177.2B	$191.7B	$212.5B
Net Margin	16.0%	17.2%	18.3%	18.9%	20.1%
EPS (Diluted)	$317.45	$341.66	$373.83	$202.56	$228.42
EBITDA	$294.5B	$305.9B	$344.3B	$369.1B	$407.1B
Shares Outstanding	474M	474M	474M	946M	930M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$315.7B	$223.9B	$243.3B	$231.4B	$293.3B	$238.9B	$246.9B	$278.6B
Cost of Revenue	$200.4B	$146.2B	$181.4B	$172.2B	$192.4B	$170.1B	$173.5B	$214.0B
Gross Profit	$115.3B	$77.6B	$61.9B	$59.2B	$100.9B	$68.9B	$73.4B	$64.6B
Gross Margin	36.5%	34.7%	25.4%	25.6%	34.4%	28.8%	29.7%	23.2%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$17.2B	$19.8B	$0	$0	$0	$0	$0	$0
Operating Expenses	$17.2B	$19.8B	$2.0B	$3.5B	-$862M	$3.2B	$2.5B	$3.4B
Operating Income	$98.1B	$57.8B	$59.9B	$55.7B	$101.8B	$65.7B	$70.9B	$61.2B
Operating Margin	31.1%	25.8%	24.6%	24.1%	34.7%	27.5%	28.7%	22.0%
Interest Expense	$0	$0	$0	$5.6B	$6.4B	$6.5B	$7.1B	$7.2B
Income Before Tax	$104.3B	$52.8B	$53.3B	$63.4B	$105.7B	$64.0B	$81.2B	$52.7B
Tax Expense	$29.8B	$17.9B	$16.0B	$18.4B	$31.9B	$19.4B	$24.6B	$15.0B
Net Income	$74.5B	$34.9B	$37.2B	$45.0B	$73.8B	$44.6B	$56.5B	$37.7B
Net Margin	23.6%	15.6%	15.3%	19.4%	25.2%	18.7%	22.9%	13.5%
EPS (Diluted)	$157.28	$36.84	$39.31	$47.73	$78.95	$47.88	$60.83	$40.73
EBITDA	$116.4B	$76.6B	$77.2B	$87.5B	$130.8B	$89.6B	$107.6B	$79.1B
Shares Outstanding	474M	948M	947M	942M	934M	931M	929M	925M

8830.T JPX