¥1,070.00 ($6.77)

-5.00 (-0.47%)

Weekly Expected Move ±3.6%

¥998 ¥1036 ¥1075 ¥1114 ¥1152

JPX · Consumer Cyclical · Residential Construction · Tech Score Sell · Power 44 · ¥15.0B mcap · 6M float · 0.477% daily turnover

Revenue

$42.9B +19.2% ▲

5Y CAGR: -0.3%

Gross Profit

$7.0B +33.2% ▲

5Y CAGR: +2.5%

Operating Income

$2.5B +36.2% ▲

5Y CAGR: -1.2%

Net Income

$1.4B -42.5% ▼

5Y CAGR: -3.0%

EPS (Diluted)

$102.62 -42.6% ▼

5Y CAGR: -3.1%

EBITDA

$2.9B +38.1% ▲

5Y CAGR: +0.1%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$42.6B	$40.0B	$43.4B	$36.0B	$42.9B
YoY Growth	-2.2%	-6.3%	+8.5%	-17.0%	+19.2%
Cost of Revenue	$35.5B	$33.0B	$37.0B	$30.7B	$35.9B
Gross Profit	$7.1B	$6.9B	$6.4B	$5.3B	$7.0B
Gross Margin	16.7%	17.3%	14.8%	14.7%	16.4%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$1.0B	$974M	$1.0B	$1.2B	$749M
Operating Expenses	$3.6B	$3.7B	$3.7B	$3.4B	$4.5B
Operating Income	$3.5B	$3.2B	$2.7B	$1.8B	$2.5B
Operating Margin	8.3%	8.1%	6.3%	5.1%	5.8%
Interest Expense	$81M	$87M	$94M	$75M	$186M
Income Before Tax	$3.5B	$3.2B	$2.7B	$3.3B	$2.3B
Tax Expense	$1.1B	$1.0B	$852M	$657M	$776M
Net Income	$2.3B	$2.1B	$1.8B	$2.5B	$1.4B
Net Margin	5.4%	5.1%	4.0%	6.9%	3.3%
EPS (Diluted)	$163.99	$146.98	$125.44	$178.64	$102.62
EBITDA	$3.8B	$3.5B	$3.0B	$3.6B	$2.9B
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	$10.3B	$9.0B	$12.3B	$9.9B	$11.7B	$7.6B	$11.1B	$9.6B
Cost of Revenue	$8.8B	$7.5B	$10.4B	$8.2B	$9.7B	$6.2B	$9.2B	$7.9B
Gross Profit	$1.5B	$1.5B	$1.9B	$1.7B	$2.0B	$1.4B	$1.9B	$1.7B
Gross Margin	14.9%	16.3%	15.4%	17.1%	16.8%	18.9%	17.4%	17.7%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$704M	$1.1B	$1.2B	$1.1B	$1.2B	$951M	$1.1B	$1.0B
Operating Expenses	$1.1B	$1.1B	$1.2B	$1.1B	$1.2B	$951M	$1.1B	$1.0B
Operating Income	$429M	$410M	$727M	$620M	$733M	$490M	$804M	$677M
Operating Margin	4.2%	4.6%	5.9%	6.3%	6.3%	6.4%	7.3%	7.1%
Interest Expense	$17M	$36M	$42M	$49M	$59M	$48M	$52M	$60M
Income Before Tax	$1.9B	$318M	$692M	$591M	$686M	$456M	$769M	$644M
Tax Expense	$210M	$115M	$221M	$242M	$198M	$192M	$256M	$215M
Net Income	$1.6B	$189M	$452M	$346M	$449M	$258M	$466M	$414M
Net Margin	16.0%	2.1%	3.7%	3.5%	3.9%	3.4%	4.2%	4.3%
EPS (Diluted)	$117.99	$13.52	$32.32	$24.71	$32.07	$18.46	$33.27	$29.57
EBITDA	$2.0B	$444M	$825M	$713M	$834M	$587M	$905M	$778M
Shares Outstanding	14M	14M	14M	14M	14M	14M	14M	14M

8917.T JPX