Also trades as: KDKWF (OTC) · $vol 0M

¥3,750.00 ($23.76)

-46.00 (-1.21%)

Weekly Expected Move ±2.9%

¥3536 ¥3643 ¥3750 ¥3857 ¥3964

JPX · Communication Services · Publishing · Tech Score Buy · Power 56 · ¥551.1B mcap · 81M float · 0.668% daily turnover

Revenue

$282.9B +1.8% ▲

5Y CAGR: +6.1%

Gross Profit

$96.8B -2.3% ▼

5Y CAGR: +5.6%

Operating Income

$8.1B -51.3% ▼

5Y CAGR: -9.9%

Net Income

$1.3B -82.7% ▼

5Y CAGR: -33.2%

EPS (Diluted)

$7.86 -85.0% ▼

5Y CAGR: -36.7%

EBITDA

$22.2B -13.0% ▼

5Y CAGR: +4.1%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$221.2B	$255.4B	$258.1B	$277.9B	$282.9B
YoY Growth	+5.4%	+15.5%	+1.0%	+7.7%	+1.8%
Cost of Revenue	$145.6B	$164.6B	$171.5B	$178.8B	$186.2B
Gross Profit	$75.6B	$90.9B	$86.6B	$99.1B	$96.8B
Gross Margin	34.2%	35.6%	33.6%	35.6%	34.2%
R&D Expenses	$170M	$288M	$348M	$410M	$532M
SG&A Expenses	$57.1B	$64.9B	$68.2B	$82.0B	$88.7B
Operating Expenses	$57.1B	$64.9B	$68.2B	$82.4B	$88.7B
Operating Income	$18.5B	$25.9B	$18.5B	$16.7B	$8.1B
Operating Margin	8.4%	10.2%	7.2%	6.0%	2.9%
Interest Expense	$100M	$123M	$63M	$80M	$84M
Income Before Tax	$19.5B	$21.4B	$19.7B	$17.2B	$9.9B
Tax Expense	$4.4B	$6.2B	$6.7B	$7.3B	$5.9B
Net Income	$14.1B	$12.7B	$11.4B	$7.4B	$1.3B
Net Margin	6.4%	5.0%	4.4%	2.7%	0.5%
EPS (Diluted)	$105.95	$90.89	$83.40	$52.47	$7.86
EBITDA	$25.7B	$27.6B	$26.7B	$24.9B	$22.2B
Shares Outstanding	133M	140M	136M	137M	147M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$65.9B	$70.5B	$70.3B	$71.3B	$64.8B	$69.1B	$69.1B	$79.9B
Cost of Revenue	$40.6B	$45.4B	$44.2B	$48.6B	$41.4B	$45.1B	$45.7B	$54.0B
Gross Profit	$25.3B	$25.0B	$26.1B	$22.7B	$23.4B	$24.0B	$23.4B	$25.9B
Gross Margin	38.3%	35.5%	37.1%	31.8%	36.2%	34.8%	33.9%	32.4%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$19.2B	$20.4B	$20.9B	$21.9B	$21.1B	$20.8B	$22.6B	$24.2B
Operating Expenses	$19.2B	$20.4B	$20.9B	$21.9B	$21.1B	$20.8B	$22.6B	$24.2B
Operating Income	$6.0B	$4.6B	$5.2B	$814M	$2.3B	$3.2B	$827M	$1.7B
Operating Margin	9.2%	6.5%	7.4%	1.1%	3.6%	4.7%	1.2%	2.2%
Interest Expense	$12M	$26M	$18M	$24M	$21M	$16M	$22M	$25M
Income Before Tax	$7.4B	$1.8B	$7.6B	$404M	$3.1B	$1.3B	$2.2B	$3.3B
Tax Expense	$3.4B	$1.2B	$2.6B	$21M	-$657M	$1.9B	$1.1B	$3.6B
Net Income	$3.5B	-$358M	$4.3B	$26M	$2.9B	-$1.4B	$720M	-$934M
Net Margin	5.2%	-0.5%	6.1%	0.0%	4.4%	-2.0%	1.0%	-1.2%
EPS (Diluted)	$25.48	$-2.66	$31.39	$0.18	$18.99	$-9.30	$4.82	$-6.36
EBITDA	$7.8B	$7.5B	$7.2B	$3.0B	$5.2B	$6.3B	$4.6B	$8.8B
Shares Outstanding	136M	134M	136M	147M	151M	147M	147M	147M

9468.T JPX