¥825.00 ($5.22)

+6.00 (+0.73%)

Weekly Expected Move ±0.7%

¥807 ¥813 ¥819 ¥825 ¥831

JPX · Consumer Cyclical · Residential Construction · Tech Score Strong Sell · Power 41 · ¥11.9B mcap · 9M float · 0.159% daily turnover

Revenue

$69.3B -2.5% ▼

5Y CAGR: +11.3%

Gross Profit

$9.1B +8.3% ▲

5Y CAGR: +8.8%

Operating Income

$1.3B +38.7% ▲

5Y CAGR: +2.5%

Net Income

$639M +8.5% ▲

5Y CAGR: -5.8%

EPS (Diluted)

$44.39 +8.0% ▲

5Y CAGR: -5.7%

EBITDA

$1.8B +33.9% ▲

5Y CAGR: +5.8%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$45.3B	$58.8B	$58.2B	$71.0B	$69.3B
YoY Growth	+11.6%	+29.6%	-1.0%	+22.1%	-2.5%
Cost of Revenue	$38.2B	$49.9B	$49.4B	$62.6B	$60.2B
Gross Profit	$7.1B	$8.9B	$8.8B	$8.4B	$9.1B
Gross Margin	15.6%	15.1%	15.1%	11.9%	13.2%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$600M	$784M	$864M	$930M	$820M
Operating Expenses	$5.3B	$6.6B	$6.8B	$7.5B	$7.8B
Operating Income	$1.7B	$2.3B	$1.9B	$947M	$1.3B
Operating Margin	3.8%	4.0%	3.3%	1.3%	1.9%
Interest Expense	$120M	$157M	$193M	$249M	$378M
Income Before Tax	$1.9B	$2.4B	$1.9B	$952M	$1.1B
Tax Expense	$552M	$497M	$640M	$363M	$478M
Net Income	$1.4B	$1.9B	$1.2B	$589M	$639M
Net Margin	3.0%	3.2%	2.1%	0.8%	0.9%
EPS (Diluted)	$95.09	$131.21	$86.43	$41.12	$44.39
EBITDA	$2.1B	$2.8B	$2.4B	$1.4B	$1.8B
Shares Outstanding	14M	14M	14M	14M	14M

Line Item	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3
Revenue	$24.3B	$12.7B	$14.2B	$16.6B	$25.7B	$11.4B	$14.1B	$15.5B
Cost of Revenue	$21.3B	$11.2B	$12.4B	$14.3B	$22.2B	$9.6B	$12.1B	$13.4B
Gross Profit	$3.0B	$1.5B	$1.9B	$2.2B	$3.5B	$1.8B	$2.0B	$2.1B
Gross Margin	12.5%	12.0%	13.1%	13.5%	13.6%	15.5%	14.0%	13.8%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$1.3B	$1.8B	$1.8B	$0	$0	$0	$0	$0
Operating Expenses	$1.9B	$1.8B	$1.8B	$2.0B	$2.3B	$1.8B	$1.7B	$2.0B
Operating Income	$1.1B	-$293M	$93M	$280M	$1.2B	-$13M	$310M	$152M
Operating Margin	4.6%	-2.3%	0.7%	1.7%	4.8%	-0.1%	2.2%	1.0%
Interest Expense	$66M	$0	$0	$0	$0	$117M	$115M	$131M
Income Before Tax	$1.1B	-$290M	$14M	$214M	$1.2B	$258M	$223M	$41M
Tax Expense	$422M	-$20M	$75M	$23M	$400M	$36M	$87M	$48M
Net Income	$671M	-$270M	-$61M	$190M	$780M	$222M	$136M	-$7M
Net Margin	2.8%	-2.1%	-0.4%	1.2%	3.0%	1.9%	1.0%	-0.0%
EPS (Diluted)	$46.85	$-18.83	$-4.22	$13.20	$54.04	$15.38	$9.37	$-0.48
EBITDA	$1.5B	-$176M	$188M	$361M	$1.4B	$80M	$411M	$252M
Shares Outstanding	14M	14M	14M	14M	14M	14M	15M	15M

8904.T JPX