¥1,045.00 ($6.61)

+1.00 (+0.10%)

Weekly Expected Move ±2.5%

¥993 ¥1018 ¥1044 ¥1070 ¥1095

JPX · Real Estate · Real Estate - Development · Tech Score Sell · Power 32 · ¥100.1B mcap · 38M float · 0.474% daily turnover

Revenue

$96.1B -15.4% ▼

5Y CAGR: +4.4%

Gross Profit

$31.1B -14.8% ▼

5Y CAGR: +9.6%

Operating Income

$21.5B +0.9% ▲

5Y CAGR: +12.0%

Net Income

$8.9B -20.8% ▼

5Y CAGR: +3.0%

EPS (Diluted)

$92.67 -20.8% ▼

5Y CAGR: -3.6%

EBITDA

$21.5B -10.6% ▼

5Y CAGR: +11.1%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$79.0B	$99.4B	$95.1B	$113.6B	$96.1B
YoY Growth	+2.2%	+25.8%	-4.4%	+19.5%	-15.4%
Cost of Revenue	$58.4B	$72.8B	$67.1B	$77.1B	$65.0B
Gross Profit	$20.6B	$26.6B	$28.0B	$36.5B	$31.1B
Gross Margin	26.1%	26.8%	29.4%	32.1%	32.3%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$5.1B	$4.9B	$11.8B	$15.2B	$3.2B
Operating Expenses	$10.2B	$11.1B	$13.8B	$15.2B	$3.2B
Operating Income	$10.4B	$15.5B	$16.8B	$21.3B	$21.5B
Operating Margin	13.1%	15.6%	17.7%	18.8%	22.4%
Interest Expense	$1.5B	$1.9B	$2.0B	$0	$0
Income Before Tax	$9.1B	$10.3B	$14.9B	$17.2B	$13.4B
Tax Expense	$3.3B	$4.6B	$5.1B	$6.0B	$4.7B
Net Income	$6.0B	$5.6B	$9.8B	$11.2B	$8.9B
Net Margin	7.5%	5.7%	10.3%	9.9%	9.2%
EPS (Diluted)	$67.29	$59.06	$84.17	$116.97	$92.67
EBITDA	$11.5B	$14.0B	$19.2B	$24.0B	$21.5B
Shares Outstanding	89M	96M	96M	96M	96M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$11.9B	$49.4B	$33.2B	$17.6B	$17.6B	$27.7B	$74.1B	$10.0B
Cost of Revenue	$8.1B	$34.6B	$22.2B	$12.2B	$11.8B	$18.7B	$54.8B	$7.2B
Gross Profit	$3.8B	$14.9B	$11.0B	$5.4B	$5.8B	$9.0B	$19.3B	$2.9B
Gross Margin	32.1%	30.1%	33.1%	30.4%	32.7%	32.5%	26.0%	28.5%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	-$2.8B	$5.4B	$0	$3.2B	$0	$0	$0	$0
Operating Expenses	-$2.8B	$5.4B	$0	$3.2B	$0	$2.6B	-$806M	$2.3B
Operating Income	$1.0B	$9.4B	$11.0B	$2.2B	$2.7B	$5.6B	$20.1B	$589M
Operating Margin	8.6%	19.1%	33.1%	12.4%	15.5%	20.3%	27.1%	5.9%
Interest Expense	$0	$0	$0	$0	$0	$0	$1.5B	$1.7B
Income Before Tax	-$209M	$8.6B	$6.0B	$1.4B	$1.6B	$4.5B	$10.3B	-$854M
Tax Expense	$146M	$2.9B	$1.9B	$499M	$674M	$1.6B	$3.0B	-$93M
Net Income	-$359M	$5.7B	$4.0B	$955M	$904M	$3.0B	$7.4B	-$720M
Net Margin	-3.0%	11.5%	12.2%	5.4%	5.1%	10.7%	9.9%	-7.2%
EPS (Diluted)	$-3.76	$59.38	$42.37	$9.97	$9.43	$30.90	$76.92	$-7.51
EBITDA	$1.7B	$10.1B	$11.7B	$0	$3.4B	$6.4B	$12.6B	$1.6B
Shares Outstanding	95M	96M	96M	96M	96M	96M	96M	96M

8892.T JPX