¥1,814.00 ($11.49)

+4.00 (+0.22%)

Weekly Expected Move ±2.1%

¥1734 ¥1772 ¥1810 ¥1848 ¥1886

JPX · Consumer Cyclical · Apparel - Footwear & Accessories · Tech Score Buy · Power 58 · ¥44.9B mcap · 13M float · 0.443% daily turnover

Revenue

$56.9B +17.2% ▲

5Y CAGR: +6.9%

Gross Profit

$16.5B +20.8% ▲

5Y CAGR: +9.3%

Operating Income

$3.3B +16.2% ▲

5Y CAGR: +31.2%

Net Income

$2.9B +13.4% ▲

5Y CAGR: +44.1%

EPS (Diluted)

$111.88 +15.2% ▲

5Y CAGR: +45.5%

EBITDA

$4.7B +14.3% ▲

5Y CAGR: +18.5%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$43.6B	$48.5B	$48.5B	$48.5B	$56.9B
YoY Growth	+7.1%	+11.1%	+0.1%	+0.0%	+17.2%
Cost of Revenue	$32.2B	$36.0B	$35.3B	$34.4B	$40.4B
Gross Profit	$11.4B	$12.5B	$13.3B	$14.1B	$16.5B
Gross Margin	26.1%	25.8%	27.3%	29.1%	29.0%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$9.3B	$9.8B	$10.3B	$10.8B	$13.1B
Operating Expenses	$9.8B	$10.4B	$10.8B	$11.3B	$13.1B
Operating Income	$1.6B	$2.1B	$2.5B	$2.9B	$3.3B
Operating Margin	3.7%	4.4%	5.1%	5.9%	5.9%
Interest Expense	$11M	$13M	$13M	$18M	$25M
Income Before Tax	$2.1B	$2.6B	$3.2B	$3.9B	$4.3B
Tax Expense	$715M	$943M	$974M	$1.3B	$1.3B
Net Income	$1.4B	$1.7B	$2.2B	$2.6B	$2.9B
Net Margin	3.2%	3.5%	4.6%	5.3%	5.1%
EPS (Diluted)	$51.41	$62.23	$82.80	$97.31	$111.88
EBITDA	$3.3B	$3.9B	$4.5B	$5.2B	$4.7B
Shares Outstanding	27M	27M	27M	26M	26M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$11.9B	$12.9B	$12.2B	$13.6B	$14.8B	$16.3B	$16.7B	$16.4B
Cost of Revenue	$8.4B	$9.2B	$8.6B	$9.3B	$10.2B	$11.4B	$11.6B	$11.3B
Gross Profit	$3.5B	$3.7B	$3.5B	$4.3B	$4.6B	$4.9B	$5.1B	$5.0B
Gross Margin	29.2%	28.9%	29.0%	31.8%	31.0%	29.8%	30.4%	30.8%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$2.8B	$2.5B	$2.9B	$3.4B	$3.8B	$3.9B	$4.0B	$4.0B
Operating Expenses	$2.8B	$3.0B	$2.9B	$3.4B	$3.8B	$3.9B	$4.0B	$4.0B
Operating Income	$670M	$715M	$618M	$953M	$810M	$952M	$1.0B	$1.0B
Operating Margin	5.6%	5.5%	5.1%	7.0%	5.5%	5.9%	6.2%	6.2%
Interest Expense	$5M	$5M	$5M	$5M	$6M	$9M	$8M	$8M
Income Before Tax	$774M	$1.0B	$887M	$2.1B	$952M	$284M	$1.1B	$1.5B
Tax Expense	$248M	$387M	$286M	$374M	$298M	$380M	$393M	$488M
Net Income	$526M	$653M	$601M	$1.8B	$654M	-$96M	$660M	$985M
Net Margin	4.4%	5.1%	4.9%	12.9%	4.4%	-0.6%	4.0%	6.0%
EPS (Diluted)	$19.91	$24.79	$22.93	$67.05	$25.09	$-3.76	$25.97	$39.16
EBITDA	$1.1B	$1.3B	$1.2B	$267M	$1.2B	$683M	$1.1B	$1.4B
Shares Outstanding	26M	26M	26M	26M	26M	26M	25M	25M

9837.T JPX