¥609.00 ($3.86)

+4.00 (+0.66%)

Weekly Expected Move ±3.7%

¥561 ¥583 ¥605 ¥627 ¥649

JPX · Healthcare · Medical - Healthcare Information Services · Tech Score Buy · Power 53 · ¥33.6B mcap · 8M float · 0.466% daily turnover

Revenue

$29.9B +8.1% ▲

5Y CAGR: +2.8%

Gross Profit

$22.2B +8.9% ▲

5Y CAGR: +3.2%

Operating Income

$2.9B +22.5% ▲

5Y CAGR: +3.2%

Net Income

$3.4B +44.0% ▲

5Y CAGR: +46.4%

EPS (Diluted)

$61.55 +43.1% ▲

5Y CAGR: +46.0%

EBITDA

$6.0B +16.6% ▲

5Y CAGR: +13.3%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$25.7B	$26.5B	$26.8B	$27.7B	$29.9B
YoY Growth	-1.3%	+2.9%	+1.2%	+3.2%	+8.1%
Cost of Revenue	$7.0B	$7.8B	$8.4B	$7.3B	$7.7B
Gross Profit	$18.7B	$18.7B	$18.4B	$20.4B	$22.2B
Gross Margin	72.8%	70.6%	68.6%	73.7%	74.3%
R&D Expenses	$51M	$73M	$153M	$158M	$0
SG&A Expenses	$15.6B	$16.4B	$16.7B	$16.5B	$19.3B
Operating Expenses	$16.8B	$17.8B	$18.1B	$18.0B	$19.3B
Operating Income	$1.9B	$871M	$298M	$2.4B	$2.9B
Operating Margin	7.5%	3.3%	1.1%	8.7%	9.8%
Interest Expense	$7M	$5M	$11M	$11M	$19M
Income Before Tax	$986M	-$305M	$1.2B	$3.4B	$4.7B
Tax Expense	$2.5B	$759M	$631M	$995M	$1.1B
Net Income	-$1.2B	-$930M	$753M	$2.4B	$3.4B
Net Margin	-4.5%	-3.5%	2.8%	8.5%	11.4%
EPS (Diluted)	$-21.28	$-16.99	$13.73	$43.02	$61.55
EBITDA	$2.4B	$1.4B	$2.9B	$5.2B	$6.0B
Shares Outstanding	55M	55M	55M	55M	55M

Line Item	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3
Revenue	$7.1B	$7.3B	$7.6B	$7.4B	$7.6B	$7.8B	$7.9B	$7.6B
Cost of Revenue	$1.8B	$1.9B	$1.9B	$1.9B	$2.0B	$2.1B	$2.1B	$2.0B
Gross Profit	$5.3B	$5.4B	$5.7B	$5.5B	$5.6B	$5.7B	$5.8B	$5.6B
Gross Margin	74.5%	74.4%	74.6%	74.5%	73.7%	73.4%	72.9%	73.1%
R&D Expenses	$158M	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$4.5B	$4.4B	$5.1B	$8.1B	$5.0B	$4.9B	$4.9B	$5.0B
Operating Expenses	$4.7B	$4.7B	$4.8B	$4.8B	$5.0B	$4.9B	$4.9B	$5.0B
Operating Income	$642M	$718M	$918M	$704M	$593M	$836M	$842M	$594M
Operating Margin	9.0%	9.9%	12.1%	9.5%	7.8%	10.8%	10.7%	7.8%
Interest Expense	$3M	$4M	$5M	$5M	$5M	$4M	$5M	$5M
Income Before Tax	$271M	$862M	$1.7B	$635M	$1.5B	$924M	$1.2B	$555M
Tax Expense	$136M	$250M	$479M	$311M	$72M	$289M	-$131M	$230M
Net Income	$119M	$589M	$1.2B	$304M	$1.3B	$603M	$1.3B	$312M
Net Margin	1.7%	8.1%	15.3%	4.1%	17.7%	7.8%	16.0%	4.1%
EPS (Diluted)	$2.17	$10.67	$21.15	$5.49	$24.28	$10.87	$22.71	$5.62
EBITDA	$1.1B	$1.1B	$2.0B	$962M	$1.9B	$1.2B	$1.2B	$957M
Shares Outstanding	55M	55M	55M	55M	55M	55M	56M	56M

9438.T JPX