Also trades as: KINUF (OTC) · $vol 0M

¥3,393.00 ($21.52)

+53.00 (+1.59%)

Weekly Expected Move ±2.0%

¥3205 ¥3272 ¥3340 ¥3408 ¥3475

JPX · Industrials · Conglomerates · Tech Score Sell · Power 35 · ¥635.1B mcap · 171M float · 0.404% daily turnover

Revenue

$1.75T +0.5% ▲

5Y CAGR: +20.2%

Gross Profit

$326.7B +1.8% ▲

5Y CAGR: +38.2%

Operating Income

$85.3B +2.1% ▲

Net Income

$53.8B +15.1% ▲

EPS (Diluted)

$282.77 +15.1% ▲

EBITDA

$184.7B +4.6% ▲

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$691.5B	$1.56T	$1.63T	$1.74T	$1.75T
YoY Growth	-0.8%	+125.7%	+4.4%	+6.9%	+0.5%
Cost of Revenue	$572.9B	$1.31T	$1.32T	$1.42T	$1.42T
Gross Profit	$118.6B	$255.0B	$312.7B	$321.0B	$326.7B
Gross Margin	17.1%	16.3%	19.2%	18.4%	18.7%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$114.7B	$187.9B	$225.3B	$236.6B	$240.6B
Operating Expenses	$114.7B	$187.9B	$225.3B	$237.5B	$241.4B
Operating Income	$3.9B	$67.1B	$87.4B	$83.5B	$85.3B
Operating Margin	0.6%	4.3%	5.4%	4.8%	4.9%
Interest Expense	$7.4B	$8.8B	$10.2B	$11.7B	$14.6B
Income Before Tax	$52.1B	$106.9B	$77.1B	$82.4B	$82.6B
Tax Expense	$9.1B	$15.4B	$23.8B	$27.7B	$20.0B
Net Income	$42.8B	$88.8B	$48.1B	$46.7B	$53.8B
Net Margin	6.2%	5.7%	3.0%	2.7%	3.1%
EPS (Diluted)	$224.81	$466.81	$252.78	$245.65	$282.77
EBITDA	$110.8B	$181.8B	$164.1B	$165.9B	$184.7B
Shares Outstanding	190M	190M	190M	190M	190M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$420.2B	$433.2B	$450.1B	$438.3B	$427.7B	$428.6B	$457.6B	$436.4B
Cost of Revenue	$341.0B	$355.8B	$363.0B	$361.0B	$346.4B	$348.3B	$367.1B	$361.9B
Gross Profit	$79.2B	$77.4B	$87.1B	$77.3B	$81.3B	$80.3B	$90.5B	$74.5B
Gross Margin	18.9%	17.9%	19.4%	17.6%	19.0%	18.7%	19.8%	17.1%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$57.4B	$59.7B	$58.7B	$60.8B	$59.3B	$60.1B	$60.3B	$60.8B
Operating Expenses	$57.4B	$59.7B	$58.7B	$60.8B	$59.3B	$60.1B	$60.3B	$60.8B
Operating Income	$21.8B	$17.7B	$28.4B	$16.5B	$22.0B	$20.2B	$30.2B	$13.8B
Operating Margin	5.2%	4.1%	6.3%	3.8%	5.1%	4.7%	6.6%	3.2%
Interest Expense	$2.7B	$2.8B	$3.0B	$3.2B	$3.3B	$3.5B	$3.8B	$4.0B
Income Before Tax	$22.5B	$15.5B	$32.5B	$12.0B	$20.1B	$23.2B	$29.6B	$9.6B
Tax Expense	$7.8B	$4.8B	$10.0B	$5.1B	$7.7B	$7.2B	$10.5B	-$5.3B
Net Income	$12.7B	$9.1B	$20.0B	$4.9B	$10.8B	$13.0B	$16.7B	$13.3B
Net Margin	3.0%	2.1%	4.4%	1.1%	2.5%	3.0%	3.7%	3.1%
EPS (Diluted)	$66.78	$47.98	$105.30	$25.59	$56.67	$68.13	$87.87	$70.11
EBITDA	$41.0B	$37.8B	$49.3B	$36.6B	$42.8B	$48.7B	$54.6B	$38.6B
Shares Outstanding	190M	190M	190M	190M	190M	190M	190M	190M

9041.T JPX