Also trades as: ORXJF (OTC) · $vol 0M

¥90,200.00 ($571.59)

-500.00 (-0.55%)

Weekly Expected Move ±1.9%

¥87248 ¥88974 ¥90700 ¥92426 ¥94152

JPX · Real Estate · REIT - Office · Tech Score Strong Sell · Power 32 · ¥500.7B mcap · 5M float · 0.267% daily turnover

Revenue

$59.5B +4.5% ▲

5Y CAGR: +4.7%

Gross Profit

$31.0B +73.6% ▲

5Y CAGR: +4.0%

Operating Income

$30.4B +15.2% ▲

5Y CAGR: +6.7%

Net Income

$26.9B +14.4% ▲

5Y CAGR: +6.7%

EPS (Diluted)

$4873.19 +14.4% ▲

5Y CAGR: -7.1%

EBITDA

$38.9B +21.0% ▲

5Y CAGR: +5.6%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$49.9B	$51.4B	$55.0B	$57.0B	$59.5B
YoY Growth	+5.6%	+3.0%	+7.1%	+3.6%	+4.5%
Cost of Revenue	$22.8B	$26.5B	$26.3B	$39.1B	$28.5B
Gross Profit	$27.0B	$24.8B	$28.7B	$17.9B	$31.0B
Gross Margin	54.2%	48.3%	52.2%	31.4%	52.1%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$3.2B	$3.2B	$3.3B	$179M	$199M
Operating Expenses	$3.6B	$3.6B	$3.4B	-$8.5B	$621M
Operating Income	$23.4B	$21.2B	$25.3B	$26.4B	$30.4B
Operating Margin	46.9%	41.3%	45.9%	46.3%	51.1%
Interest Expense	$0	$0	$1.7B	$2.9B	$0
Income Before Tax	$21.2B	$19.1B	$23.1B	$23.5B	$26.9B
Tax Expense	$37M	$26M	$28M	$34M	$32M
Net Income	$21.1B	$19.1B	$23.0B	$23.5B	$26.9B
Net Margin	42.4%	37.1%	41.9%	41.3%	45.2%
EPS (Diluted)	$7653.99	$6903.26	$8349.64	$4259.24	$4873.19
EBITDA	$31.1B	$32.8B	$32.6B	$32.1B	$38.9B
Shares Outstanding	3M	3M	3M	6M	6M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$29.7B	$27.9B	$30.5B	$28.8B	$29.4B	$25.6B	$31.4B	$35.2B
Cost of Revenue	$16.6B	$15.3B	$21.1B	$13.1B	$9.0B	$17.3B	$21.9B	$23.5B
Gross Profit	$13.1B	$12.5B	$9.3B	$15.6B	$20.3B	$8.4B	$9.5B	$11.8B
Gross Margin	44.1%	45.0%	30.6%	54.4%	69.2%	32.7%	30.2%	33.4%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$44M	$44M	$44M	$95M	-$697M	-$3.9B	$0	$0
Operating Expenses	$281M	$261M	$3.5B	$3.0B	$7.2B	-$3.9B	-$4.7B	-$4.5B
Operating Income	$12.9B	$12.2B	$9.0B	$12.6B	$13.0B	$12.2B	$14.1B	$16.3B
Operating Margin	43.4%	43.8%	29.6%	43.9%	44.2%	47.7%	45.1%	46.1%
Interest Expense	$0	$1.1B	$1.1B	$545M	$0	$0	$0	$1.9B
Income Before Tax	$11.8B	$11.2B	$7.9B	$11.6B	$12.0B	$11.0B	$12.5B	$14.4B
Tax Expense	$24M	$12M	$14M	$14M	$14M	$14M	$20M	$12M
Net Income	$11.8B	$11.1B	$7.9B	$11.5B	$11.5B	$11.0B	$12.5B	$14.4B
Net Margin	39.6%	40.0%	26.0%	40.1%	39.2%	43.0%	39.9%	40.9%
EPS (Diluted)	$4270.65	$4039.49	$2863.77	$4180.80	$4168.84	$3990.94	$2263.77	$2609.42
EBITDA	$17.2B	$16.4B	$13.1B	$19.2B	$16.7B	$16.3B	$17.9B	$20.8B
Shares Outstanding	3M	3M	3M	3M	3M	3M	6M	6M

8954.T JPX