Also trades as: KAIKY (OTC) · $vol 0M · KAKKF (OTC) · $vol 0M

¥3,241.00 ($20.54)

-23.00 (-0.70%)

Weekly Expected Move ±4.4%

¥2979 ¥3121 ¥3264 ¥3407 ¥3549

JPX · Industrials · Marine Shipping · Tech Score Neutral · Power 42 · ¥1.98T mcap · 511M float · 0.952% daily turnover

Revenue

$1.02T -2.8% ▼

5Y CAGR: +10.2%

Gross Profit

$166.5B -7.7% ▼

5Y CAGR: +36.3%

Operating Income

$84.2B -18.2% ▼

Net Income

$133.0B -56.5% ▼

5Y CAGR: +4.1%

EPS (Diluted)

$210.42 -54.3% ▼

5Y CAGR: +10.2%

EBITDA

$192.9B -48.8% ▼

5Y CAGR: +2.8%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$757.0B	$942.6B	$962.3B	$1.05T	$1.02T
YoY Growth	+21.0%	+24.5%	+2.1%	+9.4%	-2.8%
Cost of Revenue	$681.6B	$799.9B	$801.1B	$867.6B	$851.9B
Gross Profit	$75.4B	$142.7B	$161.2B	$180.3B	$166.5B
Gross Margin	10.0%	15.1%	16.7%	17.2%	16.3%
R&D Expenses	$224M	$271M	$342M	$2.0B	$3.3B
SG&A Expenses	$56.2B	$62.0B	$74.4B	$75.4B	$79.0B
Operating Expenses	$57.7B	$63.9B	$76.4B	$77.4B	$82.3B
Operating Income	$17.7B	$78.9B	$84.2B	$102.9B	$84.2B
Operating Margin	2.3%	8.4%	8.7%	9.8%	8.3%
Interest Expense	$10.3B	$10.0B	$9.6B	$7.3B	$8.0B
Income Before Tax	$659.1B	$692.9B	$130.9B	$320.0B	$132.5B
Tax Expense	$12.5B	-$6.1B	$26.8B	$12.4B	-$4.0B
Net Income	$642.4B	$694.9B	$102.0B	$305.4B	$133.0B
Net Margin	84.9%	73.7%	10.6%	29.1%	13.1%
EPS (Diluted)	$765.28	$857.01	$145.24	$460.11	$210.42
EBITDA	$712.2B	$745.3B	$185.0B	$152.0B	$192.9B
Shares Outstanding	560M	811M	721M	664M	632M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$267.6B	$270.4B	$266.9B	$243.0B	$244.9B	$255.6B	$267.2B	$250.6B
Cost of Revenue	$218.0B	$220.2B	$216.1B	$211.4B	$204.7B	$212.0B	$220.4B	$212.3B
Gross Profit	$49.6B	$50.2B	$50.8B	$31.6B	$40.2B	$43.6B	$46.7B	$38.3B
Gross Margin	18.5%	18.6%	19.0%	13.0%	16.4%	17.1%	17.5%	15.3%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$18.9B	$19.8B	$19.7B	$21.0B	$20.4B	$20.5B	$21.0B	$22.9B
Operating Expenses	$18.9B	$19.8B	$19.7B	$21.0B	$20.4B	$20.5B	$21.0B	$22.9B
Operating Income	$30.7B	$30.4B	$31.1B	$10.6B	$19.8B	$23.1B	$25.8B	$15.4B
Operating Margin	11.5%	11.3%	11.7%	4.4%	8.1%	9.0%	9.6%	6.2%
Interest Expense	$1.7B	$1.9B	$1.5B	$2.3B	$2.2B	$2.1B	$1.7B	$1.9B
Income Before Tax	$77.1B	$112.5B	$108.4B	$22.0B	$30.7B	$42.8B	$37.3B	$21.7B
Tax Expense	$4.2B	$1.3B	$6.2B	$742M	$125M	$3.3B	$2.4B	-$9.8B
Net Income	$72.5B	$110.7B	$101.5B	$20.7B	$29.9B	$38.7B	$34.0B	$30.4B
Net Margin	27.1%	40.9%	38.0%	8.5%	12.2%	15.1%	12.7%	12.1%
EPS (Diluted)	$104.67	$164.87	$154.61	$32.73	$47.40	$61.20	$53.74	$48.07
EBITDA	$42.1B	$42.2B	$43.6B	$37.3B	$45.8B	$58.1B	$52.2B	$36.6B
Shares Outstanding	693M	671M	656M	632M	632M	632M	632M	632M

9107.T JPX