Also trades as: JRHIF (OTC) · $vol 0M

¥85,000.00 ($538.79)

-1000.00 (-1.16%)

Weekly Expected Move ±2.4%

¥81813 ¥83907 ¥86000 ¥88093 ¥90187

JPX · Real Estate · REIT - Residential · Tech Score Strong Sell · Power 32 · ¥205.2B mcap · 2M float · 0.285% daily turnover

Revenue

$40.8B +48.9% ▲

5Y CAGR: +4.9%

Gross Profit

$11.5B -31.4% ▼

5Y CAGR: +3.3%

Operating Income

$16.0B +16.7% ▲

5Y CAGR: +12.1%

Net Income

$13.8B +15.0% ▲

5Y CAGR: +8.0%

EPS (Diluted)

$5755.12 +15.0% ▲

5Y CAGR: +4.7%

EBITDA

$21.7B +16.0% ▲

5Y CAGR: +10.1%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$21.3B	$22.7B	$24.7B	$27.4B	$40.8B
YoY Growth	-33.6%	+6.6%	+8.7%	+11.2%	+48.9%
Cost of Revenue	$8.7B	$9.5B	$10.1B	$10.7B	$29.4B
Gross Profit	$12.6B	$13.2B	$14.5B	$16.7B	$11.5B
Gross Margin	58.9%	58.1%	58.9%	61.0%	28.1%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$1.7B	$1.8B	$438M	$2.2B	$2.4B
Operating Expenses	$2.4B	$2.5B	$2.7B	$3.0B	-$4.5B
Operating Income	$10.2B	$10.7B	$11.8B	$13.7B	$16.0B
Operating Margin	47.9%	47.0%	47.9%	49.9%	39.1%
Interest Expense	$991M	$0	$0	$1.3B	$0
Income Before Tax	$8.9B	$9.3B	$10.4B	$12.0B	$13.8B
Tax Expense	$1M	$1M	$1M	$1M	$1M
Net Income	$8.9B	$9.3B	$10.4B	$12.0B	$13.8B
Net Margin	41.7%	40.9%	42.0%	43.8%	33.8%
EPS (Diluted)	$4197.43	$4206.55	$4579.40	$5003.00	$5755.12
EBITDA	$14.7B	$15.7B	$17.1B	$18.7B	$21.7B
Shares Outstanding	2M	2M	2M	2M	2M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$11.4B	$11.9B	$21.5B	$13.3B	$14.2B	$13.3B	$20.7B	$33.8B
Cost of Revenue	$5.8B	$6.0B	$14.6B	$5.8B	$6.5B	$4.2B	$25.2B	$27.9B
Gross Profit	$5.7B	$5.9B	$6.9B	$7.5B	$7.6B	$9.1B	$2.4B	$5.9B
Gross Margin	49.6%	49.6%	32.2%	56.2%	53.9%	68.6%	11.4%	17.4%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$163M	$173M	$92M	$260M	$96M	$2.1B	$298M	$0
Operating Expenses	$417M	$450M	$1.9B	$864M	$533M	$795M	-$2.3B	-$2.2B
Operating Income	$5.3B	$5.6B	$6.2B	$6.6B	$7.1B	$8.2B	$7.8B	$8.0B
Operating Margin	46.7%	46.8%	29.0%	49.7%	50.1%	61.8%	37.6%	23.8%
Interest Expense	$703M	$750M	$737M	$1.5B	$0	$0	$0	$1.3B
Income Before Tax	$4.7B	$4.8B	$5.5B	$5.8B	$6.2B	$7.2B	$6.6B	$6.9B
Tax Expense	$605K	$605K	$605K	$605K	$605K	$605K	$605K	$605K
Net Income	$4.7B	$4.8B	$5.5B	$5.8B	$6.2B	$7.2B	$6.6B	$6.9B
Net Margin	40.7%	40.6%	25.7%	43.8%	43.8%	54.3%	32.0%	20.3%
EPS (Diluted)	$2110.23	$2136.50	$2442.90	$2425.12	$2577.18	$2995.84	$2758.39	$2877.73
EBITDA	$8.0B	$8.3B	$9.0B	$9.2B	$10.0B	$11.1B	$10.6B	$10.9B
Shares Outstanding	2M	2M	2M	2M	2M	2M	2M	2M

8986.T JPX