¥4,825.00 ($30.59)

-225.00 (-4.46%)

Weekly Expected Move ±13.2%

¥3716 ¥4383 ¥5050 ¥5717 ¥6384

JPX · Industrials · Specialty Business Services · Tech Score Buy · Power 61 · ¥65.2B mcap · 6M float · 0.247% daily turnover

Revenue

$29.6B -2.2% ▼

5Y CAGR: +1.5%

Gross Profit

$7.0B +2.0% ▲

5Y CAGR: +3.6%

Operating Income

$4.9B +1.1% ▲

5Y CAGR: +3.7%

Net Income

$2.4B -25.2% ▼

5Y CAGR: -1.7%

EPS (Diluted)

$187.89 -25.2% ▼

5Y CAGR: -1.7%

EBITDA

$5.6B +0.5% ▲

5Y CAGR: +3.3%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$29.0B	$28.9B	$29.2B	$30.3B	$29.6B
YoY Growth	+5.5%	-0.2%	+1.2%	+3.5%	-2.2%
Cost of Revenue	$22.9B	$21.9B	$22.2B	$23.3B	$22.6B
Gross Profit	$6.0B	$7.0B	$7.0B	$7.0B	$7.0B
Gross Margin	20.8%	24.4%	24.0%	23.0%	23.5%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$1.8B	$1.9B	$2.0B	$2.2B	$2.1B
Operating Expenses	$1.8B	$2.0B	$2.1B	$2.2B	$2.1B
Operating Income	$4.2B	$5.1B	$4.9B	$4.8B	$4.9B
Operating Margin	14.5%	17.6%	16.8%	15.9%	16.4%
Interest Expense	$0	$0	$0	$0	$0
Income Before Tax	$4.4B	$5.2B	$5.0B	$4.9B	$3.8B
Tax Expense	$1.4B	$1.7B	$1.7B	$1.7B	$1.4B
Net Income	$3.0B	$3.5B	$3.3B	$3.2B	$2.4B
Net Margin	10.4%	12.2%	11.2%	10.7%	8.2%
EPS (Diluted)	$233.33	$273.34	$254.95	$251.23	$187.89
EBITDA	$5.1B	$5.7B	$5.5B	$5.5B	$5.6B
Shares Outstanding	3M	13M	13M	13M	13M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$6.9B	$8.4B	$7.8B	$6.8B	$6.6B	$8.4B	$8.0B	$7.2B
Cost of Revenue	$5.4B	$6.5B	$5.5B	$5.3B	$5.3B	$6.5B	$5.9B	$5.7B
Gross Profit	$1.5B	$1.9B	$2.3B	$1.5B	$1.3B	$1.9B	$2.1B	$1.5B
Gross Margin	21.7%	22.9%	29.4%	21.8%	19.4%	22.8%	26.1%	20.3%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$477M	$658M	$505M	$509M	$465M	$642M	$518M	$559M
Operating Expenses	$477M	$659M	$505M	$508M	$465M	$642M	$518M	$559M
Operating Income	$1.0B	$1.3B	$1.8B	$980M	$813M	$1.3B	$1.6B	$899M
Operating Margin	14.7%	15.0%	23.0%	14.4%	12.4%	15.2%	19.6%	12.5%
Interest Expense	$0	$0	$0	$0	$0	$0	$0	$0
Income Before Tax	$1.0B	$1.3B	$1.8B	$1.0B	-$100M	$1.1B	$1.6B	$932M
Tax Expense	$379M	$448M	$588M	$338M	$299M	$168M	$512M	$308M
Net Income	$661M	$845M	$1.2B	$685M	-$398M	$910M	$1.1B	$624M
Net Margin	9.6%	10.0%	15.7%	10.0%	-6.1%	10.8%	13.5%	8.7%
EPS (Diluted)	$51.26	$65.53	$95.13	$53.11	$-30.85	$70.53	$83.35	$48.36
EBITDA	$1.2B	$1.5B	$2.0B	$1.1B	$991M	$1.5B	$1.7B	$899M
Shares Outstanding	13M	13M	13M	13M	13M	13M	13M	13M

9632.T JPX