Also trades as: SZUKF (OTC) · $vol 0M

¥2,569.00 ($16.26)

+10.50 (+0.41%)

Weekly Expected Move ±25.0%

¥1280 ¥1919 ¥2558 ¥3198 ¥3837

JPX · Healthcare · Medical - Distribution · Tech Score Strong Sell · Power 28 · ¥346.1B mcap · 102M float · 0.391% daily turnover

Revenue

$2.49T +3.6% ▲

5Y CAGR: +3.2%

Gross Profit

$192.5B +0.2% ▲

5Y CAGR: +4.1%

Operating Income

$36.4B -2.0% ▼

5Y CAGR: +31.8%

Net Income

$38.1B +10.5% ▲

5Y CAGR: +37.0%

EPS (Diluted)

$272.77 +20.0% ▲

5Y CAGR: +25.2%

EBITDA

$66.7B +6.9% ▲

5Y CAGR: +23.8%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$2.23T	$2.31T	$2.39T	$2.40T	$2.49T
YoY Growth	+4.9%	+3.7%	+3.1%	+0.6%	+3.6%
Cost of Revenue	$2.07T	$2.14T	$2.20T	$2.21T	$2.29T
Gross Profit	$167.3B	$179.7B	$185.2B	$192.2B	$192.5B
Gross Margin	7.5%	7.8%	7.8%	8.0%	7.7%
R&D Expenses	$4.6B	$3.0B	$3.3B	$3.5B	$0
SG&A Expenses	$142.6B	$147.1B	$150.4B	$151.6B	$156.1B
Operating Expenses	$147.2B	$147.1B	$150.4B	$155.1B	$156.1B
Operating Income	$20.1B	$32.6B	$34.9B	$37.1B	$36.4B
Operating Margin	0.9%	1.4%	1.5%	1.5%	1.5%
Interest Expense	$51M	$42M	$43M	$41M	$42M
Income Before Tax	$22.5B	$30.6B	$42.8B	$50.3B	$54.3B
Tax Expense	$8.0B	$10.3B	$13.8B	$15.8B	$16.1B
Net Income	$14.4B	$20.3B	$29.0B	$34.5B	$38.1B
Net Margin	0.6%	0.9%	1.2%	1.4%	1.5%
EPS (Diluted)	$163.18	$236.46	$357.87	$454.58	$272.77
EBITDA	$32.6B	$39.5B	$51.4B	$49.2B	$66.7B
Shares Outstanding	88M	86M	81M	76M	140M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$582.2B	$615.1B	$641.3B	$561.3B	$592.9B	$626.6B	$666.2B	$601.0B
Cost of Revenue	$538.9B	$563.9B	$589.2B	$515.8B	$549.6B	$576.2B	$615.2B	$553.1B
Gross Profit	$43.3B	$51.3B	$52.1B	$45.5B	$43.3B	$50.3B	$51.0B	$47.9B
Gross Margin	7.4%	8.3%	8.1%	8.1%	7.3%	8.0%	7.7%	8.0%
R&D Expenses	$0	$0	$0	$3.5B	$0	$0	$0	$0
SG&A Expenses	$38.1B	$39.4B	$39.4B	$38.2B	$37.7B	$39.0B	$40.7B	$38.8B
Operating Expenses	$38.0B	$39.5B	$39.4B	$38.2B	$37.7B	$39.0B	$40.7B	$38.8B
Operating Income	$5.3B	$11.8B	$12.7B	$7.3B	$5.6B	$11.4B	$10.3B	$9.1B
Operating Margin	0.9%	1.9%	2.0%	1.3%	0.9%	1.8%	1.5%	1.5%
Interest Expense	$9M	$10M	$10M	$12M	$10M	$11M	$11M	$10M
Income Before Tax	$7.4B	$21.6B	$14.8B	$6.5B	$6.3B	$16.9B	$21.0B	$10.0B
Tax Expense	$2.4B	$6.2B	$4.4B	$2.7B	$2.5B	$4.5B	$6.3B	$2.9B
Net Income	$5.0B	$15.3B	$10.4B	$3.8B	$3.8B	$12.5B	$14.8B	$7.1B
Net Margin	0.9%	2.5%	1.6%	0.7%	0.6%	2.0%	2.2%	1.2%
EPS (Diluted)	$63.91	$197.23	$137.29	$53.06	$26.32	$87.73	$105.82	$52.91
EBITDA	$8.1B	$14.8B	$15.8B	$9.7B	$9.2B	$19.9B	$24.3B	$13.2B
Shares Outstanding	78M	78M	76M	72M	144M	142M	140M	135M

9987.T JPX