¥628.00 ($3.97)

+0.00 (+0.00%)

Weekly Expected Move ±6.6%

¥545 ¥587 ¥628 ¥669 ¥711

JPX · Consumer Cyclical · Leisure · Tech Score Sell · Power 31 · ¥114.2B mcap · 95M float · 2.46% daily turnover

Revenue

$170.8B +52.8% ▲

4Y CAGR: +45.5%

Gross Profit

$39.3B +54.3% ▲

4Y CAGR: +43.3%

Operating Income

$7.4B -6.8% ▼

4Y CAGR: +16.6%

Net Income

$3.7B +10.7% ▲

4Y CAGR: +7.6%

EPS (Diluted)

$20.33 -4.0% ▼

4Y CAGR: +0.3%

EBITDA

$21.1B +48.2% ▲

4Y CAGR: +41.7%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$38.1B	$46.1B	$55.7B	$111.8B	$170.8B
YoY Growth	+0.0%	+20.9%	+20.8%	+100.7%	+52.8%
Cost of Revenue	$28.8B	$35.2B	$42.7B	$86.3B	$131.5B
Gross Profit	$9.3B	$10.9B	$13.0B	$25.5B	$39.3B
Gross Margin	24.4%	23.6%	23.3%	22.8%	23.0%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$5.3B	$6.6B	$7.6B	$17.5B	$31.8B
Operating Expenses	$5.3B	$6.6B	$7.6B	$17.5B	$31.8B
Operating Income	$4.0B	$4.2B	$5.4B	$8.0B	$7.4B
Operating Margin	10.6%	9.2%	9.6%	7.1%	4.3%
Interest Expense	$293M	$197M	$227M	$679M	$1.7B
Income Before Tax	$3.3B	$3.3B	$4.4B	$6.7B	$5.5B
Tax Expense	$84M	-$145M	$217M	$3.2B	$1.8B
Net Income	$2.7B	$3.5B	$4.2B	$3.3B	$3.7B
Net Margin	7.2%	7.6%	7.5%	3.0%	2.1%
EPS (Diluted)	$20.07	$27.49	$58.45	$21.17	$20.33
EBITDA	$5.2B	$6.2B	$7.4B	$14.2B	$21.1B
Shares Outstanding	58M	64M	71M	292M	180M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$28.1B	$34.2B	$34.3B	$39.7B	$45.6B	$51.2B	$49.7B	$54.0B
Cost of Revenue	$21.6B	$25.6B	$26.2B	$30.5B	$35.7B	$39.1B	$38.3B	$43.8B
Gross Profit	$6.5B	$8.6B	$8.1B	$9.2B	$9.9B	$12.0B	$11.4B	$10.2B
Gross Margin	23.2%	25.1%	23.6%	23.3%	21.7%	23.5%	22.9%	18.9%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$4.3B	$6.0B	$6.7B	$7.4B	$8.2B	$9.6B	$11.1B	$8.2B
Operating Expenses	$4.3B	$6.0B	$6.7B	$7.4B	$8.2B	$9.6B	$11.1B	$8.2B
Operating Income	$2.2B	$2.5B	$1.4B	$1.8B	$1.7B	$2.5B	$290M	$2.0B
Operating Margin	8.0%	7.5%	4.1%	4.6%	3.8%	4.9%	0.6%	3.6%
Interest Expense	$214M	$254M	$276M	$370M	$567M	$521M	$785M	$572M
Income Before Tax	$2.1B	$1.7B	$1.1B	$1.3B	$1.3B	$1.8B	-$307M	$1.4B
Tax Expense	$825M	$1.1B	$817M	$1.2B	-$387M	$134M	$426M	$981M
Net Income	$1.2B	$649M	$223M	$87M	$1.7B	$1.6B	-$751M	$430M
Net Margin	4.4%	1.9%	0.7%	0.2%	3.8%	3.2%	-1.5%	0.8%
EPS (Diluted)	$15.33	$3.33	$1.34	$0.48	$9.21	$8.98	$-4.09	$2.36
EBITDA	$2.9B	$4.1B	$3.9B	$4.5B	$5.4B	$7.2B	$4.5B	$6.3B
Shares Outstanding	82M	195M	166M	181M	186M	181M	184M	182M

9166.T JPX