Also trades as: SEIBF (OTC) · $vol 0M

¥3,494.00 ($22.14)

-48.00 (-1.36%)

Weekly Expected Move ±3.6%

¥3286 ¥3414 ¥3542 ¥3670 ¥3798

JPX · Industrials · Conglomerates · Tech Score Neutral · Power 49 · ¥900.3B mcap · 165M float · 1.23% daily turnover

Revenue

$513.3B -43.0% ▼

5Y CAGR: +8.8%

Gross Profit

$94.7B -72.2% ▼

Operating Income

$45.5B -84.4% ▼

Net Income

$38.9B -84.9% ▼

EPS (Diluted)

$150.87 -83.3% ▼

EBITDA

$108.4B -73.7% ▼

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$396.9B	$428.5B	$477.6B	$901.1B	$513.3B
YoY Growth	+17.7%	+8.0%	+11.5%	+88.7%	-43.0%
Cost of Revenue	$369.9B	$366.3B	$388.6B	$560.1B	$418.5B
Gross Profit	$26.9B	$62.2B	$89.0B	$341.0B	$94.7B
Gross Margin	6.8%	14.5%	18.6%	37.8%	18.5%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$34.1B	$33.6B	$35.9B	$40.9B	$49.2B
Operating Expenses	$40.1B	$40.0B	$41.3B	$48.3B	$49.2B
Operating Income	-$13.2B	$22.2B	$47.7B	$292.7B	$45.5B
Operating Margin	-3.3%	5.2%	10.0%	32.5%	8.9%
Interest Expense	$9.1B	$7.7B	$7.6B	$7.7B	$6.9B
Income Before Tax	$29.0B	$62.0B	$43.6B	$349.8B	$45.4B
Tax Expense	$16.5B	$3.7B	$16.1B	$91.4B	$6.2B
Net Income	$10.6B	$56.8B	$27.0B	$258.2B	$38.9B
Net Margin	2.7%	13.2%	5.7%	28.7%	7.6%
EPS (Diluted)	$35.37	$188.63	$89.65	$901.67	$150.87
EBITDA	$95.1B	$124.8B	$101.9B	$347.1B	$108.4B
Shares Outstanding	300M	301M	301M	286M	258M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$125.4B	$126.9B	$128.8B	$520.0B	$132.4B	$127.2B	$128.6B	$125.1B
Cost of Revenue	$96.7B	$100.0B	$101.3B	$258.8B	$102.4B	$102.5B	$103.2B	$110.4B
Gross Profit	$28.8B	$26.8B	$27.5B	$261.2B	$30.0B	$24.7B	$25.4B	$14.7B
Gross Margin	22.9%	21.2%	21.4%	50.2%	22.6%	19.4%	19.8%	11.7%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$8.8B	$13.0B	$10.9B	$18.9B	$11.5B	$11.8B	$11.9B	$14.0B
Operating Expenses	$8.8B	$13.0B	$10.9B	$18.9B	$11.5B	$11.8B	$11.9B	$14.0B
Operating Income	$20.0B	$13.8B	$16.6B	$242.3B	$18.4B	$12.9B	$13.6B	$625M
Operating Margin	15.9%	10.9%	12.9%	46.6%	13.9%	10.1%	10.6%	0.5%
Interest Expense	$1.9B	$1.9B	$1.9B	$1.9B	$1.7B	$1.7B	$1.7B	$1.7B
Income Before Tax	$19.9B	$75.8B	$18.1B	$236.0B	$17.0B	$11.8B	$19.2B	-$2.6B
Tax Expense	$4.3B	$14.2B	$3.7B	$69.1B	$3.4B	$5.3B	$6.8B	-$9.3B
Net Income	$15.5B	$61.5B	$14.3B	$166.8B	$13.5B	$6.4B	$12.2B	$6.8B
Net Margin	12.4%	48.5%	11.1%	32.1%	10.2%	5.1%	9.5%	5.4%
EPS (Diluted)	$51.52	$204.34	$52.96	$589.20	$51.33	$25.03	$47.70	$26.78
EBITDA	$33.5B	$27.2B	$30.1B	$251.8B	$32.4B	$27.2B	$34.9B	$13.5B
Shares Outstanding	301M	301M	271M	283M	262M	257M	256M	253M

9024.T JPX