Also trades as: UUICF (OTC) · $vol 0M

¥149,400.00 ($945.80)

-900.00 (-0.60%)

Weekly Expected Move ±1.3%

¥146248 ¥148274 ¥150300 ¥152326 ¥154352

JPX · Real Estate · REIT - Diversified · Tech Score Sell · Power 33 · ¥481.0B mcap · 3M float · 0.257% daily turnover

Revenue

$75.9B +40.1% ▲

5Y CAGR: +9.8%

Gross Profit

$20.3B -34.5% ▼

5Y CAGR: -4.7%

Operating Income

$26.8B +3.2% ▲

5Y CAGR: +4.8%

Net Income

$24.1B +1.1% ▲

5Y CAGR: +4.6%

EPS (Diluted)

$7875.82 +1.9% ▲

5Y CAGR: +5.0%

EBITDA

$34.6B +1.0% ▲

5Y CAGR: +3.2%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$47.0B	$48.6B	$50.4B	$54.2B	$75.9B
YoY Growth	-1.1%	+3.4%	+3.7%	+7.5%	+40.1%
Cost of Revenue	$22.2B	$22.7B	$27.4B	$23.2B	$55.6B
Gross Profit	$24.8B	$25.9B	$23.0B	$31.0B	$20.3B
Gross Margin	52.8%	53.3%	45.6%	57.2%	26.7%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$4.2B	$4.2B	$176M	$4.5B	$0
Operating Expenses	$5.8B	$4.7B	$694M	$5.0B	-$6.5B
Operating Income	$19.0B	$21.2B	$22.3B	$26.0B	$26.8B
Operating Margin	40.5%	43.6%	44.3%	48.0%	35.4%
Interest Expense	$1.9B	$1.9B	$2.0B	$2.3B	$2.8B
Income Before Tax	$17.2B	$19.3B	$20.3B	$23.9B	$24.1B
Tax Expense	$1M	$1M	$1M	$1M	$1M
Net Income	$17.2B	$19.3B	$20.3B	$23.8B	$24.1B
Net Margin	36.5%	39.7%	40.3%	44.0%	31.8%
EPS (Diluted)	$5507.21	$6191.08	$6551.27	$7726.81	$7875.82
EBITDA	$28.4B	$29.4B	$30.4B	$34.2B	$34.6B
Shares Outstanding	3M	3M	3M	3M	3M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$26.2B	$25.1B	$25.4B	$26.0B	$28.2B	$38.2B	$37.7B	$45.4B
Cost of Revenue	$15.3B	$13.8B	$13.6B	$13.4B	$9.8B	$24.6B	$27.2B	$32.4B
Gross Profit	$11.0B	$11.2B	$11.8B	$12.6B	$14.5B	$0	$10.6B	$13.0B
Gross Margin	41.8%	44.8%	46.4%	48.4%	51.3%	0.0%	28.0%	28.5%
R&D Expenses	$110K	$111K	$109K	$0	$0	$0	$0	$0
SG&A Expenses	$35M	$43M	$132M	$88M	$4.4B	$0	$0	$0
Operating Expenses	$140M	$168M	$172M	$360M	$4.6B	$0	-$3.2B	-$3.3B
Operating Income	$10.6B	$10.9B	$11.4B	$12.2B	$13.8B	$13.1B	$13.7B	$16.3B
Operating Margin	40.5%	43.4%	44.9%	47.0%	48.9%	34.4%	36.4%	35.9%
Interest Expense	$965M	$967M	$1.0B	$0	$0	$0	$0	$1.7B
Income Before Tax	$9.7B	$9.9B	$10.4B	$11.2B	$12.7B	$11.8B	$12.3B	$14.6B
Tax Expense	$605K	$605K	$605K	$605K	$605K	$605K	$605K	$605K
Net Income	$9.7B	$9.9B	$10.4B	$11.2B	$12.7B	$11.8B	$12.3B	$14.6B
Net Margin	36.8%	39.6%	40.9%	43.0%	45.0%	31.0%	32.6%	32.2%
EPS (Diluted)	$3103.47	$3204.60	$3346.67	$3604.73	$4122.08	$3863.98	$4012.17	$4569.24
EBITDA	$14.7B	$14.9B	$15.5B	$16.3B	$17.8B	$17.0B	$17.5B	$20.2B
Shares Outstanding	3M	3M	3M	3M	3M	3M	3M	3M

8960.T JPX