Also trades as: MTWTF (OTC) · $vol 0M

¥3,050.00 ($19.34)

-15.00 (-0.49%)

Weekly Expected Move ±3.8%

¥2818 ¥2934 ¥3050 ¥3166 ¥3282

JPX · Industrials · Industrial - Pollution & Treatment Controls · Tech Score Sell · Power 36 · ¥133.4B mcap · 23M float · 0.535% daily turnover

Revenue

$209.8B +17.2% ▲

5Y CAGR: +9.5%

Gross Profit

$47.1B +21.5% ▲

5Y CAGR: +9.7%

Operating Income

$12.9B +21.2% ▲

5Y CAGR: +3.5%

Net Income

$9.1B +33.3% ▲

5Y CAGR: +6.9%

EPS (Diluted)

$209.28 +33.3% ▲

5Y CAGR: +6.8%

EBITDA

$17.4B +32.7% ▲

5Y CAGR: +6.6%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$135.6B	$150.7B	$165.6B	$179.1B	$209.8B
YoY Growth	+1.7%	+11.2%	+9.8%	+8.2%	+17.2%
Cost of Revenue	$107.1B	$120.4B	$131.2B	$140.4B	$162.8B
Gross Profit	$28.5B	$30.3B	$34.4B	$38.7B	$47.1B
Gross Margin	21.0%	20.1%	20.8%	21.6%	22.4%
R&D Expenses	$2.0B	$2.1B	$2.1B	$2.4B	$0
SG&A Expenses	$18.0B	$19.3B	$21.9B	$24.8B	$34.2B
Operating Expenses	$20.3B	$21.6B	$24.5B	$28.1B	$34.2B
Operating Income	$8.1B	$8.7B	$9.9B	$10.6B	$12.9B
Operating Margin	6.0%	5.8%	6.0%	5.9%	6.1%
Interest Expense	$158M	$220M	$233M	$333M	$513M
Income Before Tax	$8.8B	$9.1B	$10.5B	$9.9B	$13.1B
Tax Expense	$2.9B	$2.6B	$3.1B	$2.6B	$3.6B
Net Income	$6.2B	$6.3B	$6.9B	$6.9B	$9.1B
Net Margin	4.6%	4.1%	4.2%	3.8%	4.4%
EPS (Diluted)	$143.38	$143.45	$157.66	$157.04	$209.28
EBITDA	$10.6B	$11.2B	$13.2B	$13.6B	$17.4B
Shares Outstanding	44M	44M	44M	44M	44M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$25.0B	$34.2B	$39.3B	$80.6B	$33.1B	$42.6B	$47.3B	$86.9B
Cost of Revenue	$20.9B	$27.6B	$30.8B	$61.1B	$26.2B	$33.0B	$36.3B	$67.3B
Gross Profit	$4.1B	$6.6B	$8.5B	$19.5B	$6.9B	$9.6B	$11.0B	$19.6B
Gross Margin	16.6%	19.3%	21.6%	24.2%	20.8%	22.5%	23.2%	22.5%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$6.2B	$6.6B	$6.8B	$8.5B	$7.5B	$7.9B	$8.9B	$10.0B
Operating Expenses	$6.2B	$6.6B	$6.8B	$8.5B	$7.5B	$7.9B	$8.9B	$10.0B
Operating Income	-$2.1B	-$1M	$1.7B	$11.0B	-$603M	$1.7B	$2.1B	$9.6B
Operating Margin	-8.3%	-0.0%	4.4%	13.6%	-1.8%	4.1%	4.4%	11.1%
Interest Expense	$64M	$370M	$72M	$97M	$129M	$157M	$98M	$129M
Income Before Tax	-$1.7B	-$865M	$2.2B	$10.2B	-$671M	$1.9B	$2.5B	$9.3B
Tax Expense	-$203M	-$77M	$594M	$2.3B	$247M	$160M	$770M	$2.4B
Net Income	-$1.6B	-$914M	$1.5B	$7.8B	-$1.0B	$1.6B	$1.7B	$6.9B
Net Margin	-6.3%	-2.7%	3.8%	9.7%	-3.0%	3.8%	3.6%	7.9%
EPS (Diluted)	$-36.18	$-20.97	$34.56	$179.57	$-22.98	$36.82	$38.48	$156.96
EBITDA	-$1.5B	$248M	$2.4B	$11.1B	$251M	$3.0B	$3.6B	$10.6B
Shares Outstanding	44M	44M	44M	44M	44M	44M	44M	44M

9551.T JPX