Also trades as: MSSMY (OTC) · $vol 0M · MSUXF (OTC) · $vol 0M

¥4,062.00 ($25.71)

+125.00 (+3.18%)

Weekly Expected Move ±5.4%

¥3509 ¥3723 ¥3937 ¥4151 ¥4365

JPX · Industrials · Industrial - Machinery · Tech Score Strong Buy · Power 66 · ¥1.04T mcap · 263M float · 0.544% daily turnover

Revenue

$441.4B +9.8% ▲

5Y CAGR: +7.3%

Gross Profit

$206.0B +19.1% ▲

5Y CAGR: +8.8%

Operating Income

$47.6B +2.4% ▲

5Y CAGR: +11.9%

Net Income

$40.5B +10.7% ▲

5Y CAGR: +18.7%

EPS (Diluted)

$149.00 +13.2% ▲

5Y CAGR: +19.9%

EBITDA

$68.8B +1.5% ▲

5Y CAGR: +12.3%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$366.2B	$373.2B	$367.6B	$402.0B	$441.4B
YoY Growth	+17.8%	+1.9%	-1.5%	+9.3%	+9.8%
Cost of Revenue	$199.3B	$202.1B	$200.3B	$229.0B	$235.4B
Gross Profit	$166.9B	$171.1B	$167.4B	$173.0B	$206.0B
Gross Margin	45.6%	45.8%	45.5%	43.0%	46.7%
R&D Expenses	$1.2B	$2.8B	$4.0B	$4.1B	$0
SG&A Expenses	$102.5B	$111.2B	$115.1B	$122.3B	$158.4B
Operating Expenses	$114.7B	$124.5B	$129.0B	$126.5B	$158.4B
Operating Income	$52.2B	$46.6B	$38.4B	$46.5B	$47.6B
Operating Margin	14.3%	12.5%	10.4%	11.6%	10.8%
Interest Expense	$99M	$160M	$147M	$156M	$184M
Income Before Tax	$51.1B	$46.5B	$39.2B	$49.9B	$48.5B
Tax Expense	$13.5B	$12.1B	$11.0B	$13.3B	$7.9B
Net Income	$37.6B	$34.3B	$28.2B	$36.5B	$40.5B
Net Margin	10.3%	9.2%	7.7%	9.1%	9.2%
EPS (Diluted)	$131.72	$120.18	$99.48	$131.62	$149.00
EBITDA	$66.6B	$63.2B	$56.9B	$64.2B	$68.8B
Shares Outstanding	285M	285M	283M	278M	272M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$99.5B	$98.5B	$103.6B	$100.4B	$99.4B	$106.4B	$114.8B	$120.7B
Cost of Revenue	$52.4B	$52.9B	$55.5B	$54.2B	$53.4B	$57.4B	$60.9B	$63.6B
Gross Profit	$47.2B	$45.6B	$48.0B	$46.2B	$45.9B	$49.1B	$53.9B	$57.1B
Gross Margin	47.4%	46.3%	46.4%	46.0%	46.2%	46.1%	46.9%	47.3%
R&D Expenses	$0	$0	$0	$4.1B	$0	$0	$0	$0
SG&A Expenses	$35.3B	$34.1B	$35.3B	$22.8B	$36.3B	$39.1B	$41.3B	$41.8B
Operating Expenses	$35.3B	$34.1B	$35.3B	$35.8B	$36.3B	$39.1B	$41.3B	$41.8B
Operating Income	$11.8B	$11.6B	$12.8B	$10.3B	$9.6B	$10.0B	$12.6B	$15.3B
Operating Margin	11.9%	11.7%	12.3%	10.3%	9.7%	9.4%	11.0%	12.7%
Interest Expense	$38M	$42M	$38M	$38M	$29M	$33M	$44M	$78M
Income Before Tax	$12.9B	$12.2B	$13.8B	$11.0B	$10.3B	$9.6B	$13.0B	$15.6B
Tax Expense	$3.6B	$3.2B	$3.8B	$2.6B	$3.0B	$2.8B	$3.9B	-$1.9B
Net Income	$9.3B	$8.9B	$10.0B	$8.3B	$7.2B	$6.8B	$9.0B	$17.4B
Net Margin	9.3%	9.1%	9.7%	8.3%	7.3%	6.4%	7.9%	14.4%
EPS (Diluted)	$32.84	$32.28	$36.29	$30.28	$26.23	$24.73	$33.35	$64.69
EBITDA	$16.3B	$16.6B	$17.2B	$15.4B	$14.5B	$14.7B	$18.4B	$21.3B
Shares Outstanding	282M	277M	276M	275M	275M	274M	271M	269M

9962.T JPX