¥1,772.00 ($11.22)

-8.00 (-0.45%)

Weekly Expected Move ±2.1%

¥1704 ¥1742 ¥1780 ¥1818 ¥1856

JPX · Consumer Defensive · Grocery Stores · Tech Score Sell · Power 37 · ¥51.6B mcap · 13M float · 0.475% daily turnover

Revenue

$87.5B +10.6% ▲

5Y CAGR: -14.7%

Gross Profit

$37.7B -7.8% ▼

5Y CAGR: -10.7%

Operating Income

-$3.5B -470.4% ▼

Net Income

-$6.8B -1347.4% ▼

EPS (Diluted)

$-233.52 -1347.7% ▼

EBITDA

-$4.3B -242.5% ▼

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$180.2B	$183.7B	$81.3B	$79.1B	$87.5B
YoY Growth	-6.9%	+1.9%	-55.7%	-2.7%	+10.6%
Cost of Revenue	$120.5B	$123.1B	$40.9B	$38.2B	$49.8B
Gross Profit	$59.7B	$60.6B	$40.4B	$40.9B	$37.7B
Gross Margin	33.1%	33.0%	49.7%	51.7%	43.1%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$53.4B	$52.8B	$38.0B	$38.0B	$41.2B
Operating Expenses	$65.2B	$63.7B	$41.4B	$41.5B	$41.2B
Operating Income	-$5.5B	-$3.1B	-$1.0B	-$609M	-$3.5B
Operating Margin	-3.1%	-1.7%	-1.3%	-0.8%	-4.0%
Interest Expense	$260M	$271M	$23M	$12M	$28M
Income Before Tax	-$6.9B	-$8.4B	$21.7B	-$454M	-$7.4B
Tax Expense	-$37M	-$4.4B	$8.9B	$87M	$178M
Net Income	-$6.5B	-$3.9B	$12.8B	-$468M	-$6.8B
Net Margin	-3.6%	-2.1%	15.8%	-0.6%	-7.7%
EPS (Diluted)	$-222.62	$-133.23	$442.38	$-16.13	$-233.52
EBITDA	$5.3B	$2.8B	$25.2B	$3.0B	-$4.3B
Shares Outstanding	29M	29M	29M	29M	29M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$24.0B	$22.1B	$20.9B	$23.7B	$25.0B	$21.3B	$21.8B	$24.9B
Cost of Revenue	$13.1B	$12.1B	$12.4B	$13.1B	$13.6B	$13.0B	$13.4B	$15.1B
Gross Profit	$10.9B	$10.0B	$8.5B	$10.6B	$11.4B	$8.3B	$8.4B	$9.9B
Gross Margin	45.4%	45.2%	40.6%	44.7%	45.7%	39.1%	38.5%	39.6%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$10.3B	$11.2B	$7.6B	$10.6B	$10.8B	$10.9B	$10.5B	$0
Operating Expenses	$10.3B	$11.2B	$9.9B	$10.6B	$10.8B	$10.9B	$10.5B	$11.9B
Operating Income	$539M	-$1.2B	-$1.5B	$2M	$1.1B	-$2.6B	-$2.2B	-$2.0B
Operating Margin	2.2%	-5.5%	-7.0%	0.0%	4.5%	-12.0%	-9.9%	-8.1%
Interest Expense	$1M	$1M	$22M	$10M	$9M	$5M	$4M	$4M
Income Before Tax	$327M	-$1.3B	-$5.2B	-$149M	$715M	-$2.6B	-$3.4B	-$2.3B
Tax Expense	$44M	$51M	$42M	$100M	$100M	$22M	$58M	$53M
Net Income	$451M	-$1.2B	-$4.9B	-$151M	$653M	-$2.6B	-$3.5B	-$2.3B
Net Margin	1.9%	-5.3%	-23.5%	-0.6%	2.6%	-12.3%	-16.1%	-9.3%
EPS (Diluted)	$15.55	$-40.33	$-169.61	$-5.21	$22.51	$-90.35	$-121.04	$-79.56
EBITDA	$1.1B	-$355M	-$4.5B	$314M	$1.2B	-$2.1B	-$1.9B	-$1.6B
Shares Outstanding	29M	29M	29M	29M	29M	29M	29M	29M

9946.T JPX