Also trades as: NPNYY (OTC) · $vol 1M · NYUKF (OTC) · $vol 0M · NYK.F (FSX) · $vol 0M

¥7,027.00 ($44.48)

-114.00 (-1.60%)

Weekly Expected Move ±4.1%

¥6562 ¥6851 ¥7141 ¥7431 ¥7720

JPX · Industrials · Marine Shipping · Tech Score Neutral · Power 54 · ¥2.87T mcap · 403M float · 0.762% daily turnover

Revenue

$2.42T -6.4% ▼

5Y CAGR: +8.5%

Gross Profit

$429.4B -8.5% ▼

5Y CAGR: +13.0%

Operating Income

$138.6B -34.3% ▼

5Y CAGR: +14.1%

Net Income

$211.8B -55.7% ▼

5Y CAGR: +8.7%

EPS (Diluted)

$504.85 -52.8% ▼

5Y CAGR: +12.9%

EBITDA

$474.7B -31.6% ▼

5Y CAGR: +10.6%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$2.28T	$2.62T	$2.39T	$2.59T	$2.42T
YoY Growth	+41.8%	+14.7%	-8.7%	+8.4%	-6.4%
Cost of Revenue	$1.83T	$2.11T	$1.97T	$2.12T	$1.99T
Gross Profit	$453.4B	$510.2B	$413.3B	$469.3B	$429.4B
Gross Margin	19.9%	19.5%	17.3%	18.1%	17.7%
R&D Expenses	$1.1B	$1.8B	$3.6B	$4.9B	$0
SG&A Expenses	$183.4B	$212.0B	$235.0B	$253.6B	$290.8B
Operating Expenses	$184.5B	$213.8B	$238.6B	$258.5B	$290.8B
Operating Income	$268.9B	$296.4B	$174.7B	$210.8B	$138.6B
Operating Margin	11.8%	11.3%	7.3%	8.1%	5.7%
Interest Expense	$12.3B	$15.4B	$13.8B	$20.2B	$22.7B
Income Before Tax	$1.04T	$1.08T	$318.8B	$515.4B	$276.8B
Tax Expense	$19.5B	$58.1B	$83.6B	$28.7B	$61.1B
Net Income	$1.01T	$1.01T	$228.6B	$477.7B	$211.8B
Net Margin	44.2%	38.7%	9.6%	18.5%	8.7%
EPS (Diluted)	$1991.25	$1993.71	$468.13	$1070.32	$504.85
EBITDA	$1.15T	$1.22T	$477.1B	$369.0B	$474.7B
Shares Outstanding	507M	508M	488M	446M	419M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$651.7B	$665.1B	$660.1B	$611.7B	$600.9B	$581.2B	$630.0B	$611.6B
Cost of Revenue	$524.3B	$550.3B	$534.2B	$510.5B	$494.6B	$481.1B	$523.4B	$495.3B
Gross Profit	$127.4B	$114.8B	$125.9B	$101.2B	$106.4B	$100.1B	$106.5B	$116.4B
Gross Margin	19.5%	17.3%	19.1%	16.5%	17.7%	17.2%	16.9%	19.0%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$61.5B	$65.1B	$63.4B	$68.6B	$68.6B	$69.9B	$74.5B	$77.9B
Operating Expenses	$61.5B	$65.1B	$63.4B	$68.6B	$68.6B	$69.9B	$74.5B	$77.9B
Operating Income	$65.9B	$49.8B	$62.5B	$32.7B	$37.8B	$30.3B	$32.1B	$38.5B
Operating Margin	10.1%	7.5%	9.5%	5.3%	6.3%	5.2%	5.1%	6.3%
Interest Expense	$6.7B	$5.2B	$3.8B	$4.4B	$4.9B	$4.6B	$5.8B	$7.4B
Income Before Tax	$132.6B	$166.6B	$148.9B	$67.3B	$68.3B	$60.6B	$60.0B	$87.9B
Tax Expense	$21.0B	$9.9B	$17.0B	-$19.2B	$15.0B	$8.4B	$15.8B	$22.0B
Net Income	$110.2B	$155.7B	$129.6B	$82.2B	$52.1B	$50.2B	$44.7B	$64.8B
Net Margin	16.9%	23.4%	19.6%	13.4%	8.7%	8.6%	7.1%	10.6%
EPS (Diluted)	$240.93	$344.67	$292.86	$189.72	$120.90	$118.44	$107.99	$157.53
EBITDA	$101.3B	$209.3B	$101.5B	$111.8B	$111.9B	$102.6B	$119.0B	$141.3B
Shares Outstanding	458M	452M	443M	433M	431M	424M	414M	411M

9101.T JPX