Also trades as: 5463.T (JPX) · $vol 8M

$7.31

+0.00 (+0.00%)

OTC · Basic Materials · Steel · Tech Score Buy · Power 61 · $1.6B mcap · 132M float · 0.0002% daily turnover · Short 100% of daily vol

Revenue

$245.3B -6.2% ▼

5Y CAGR: +8.8%

Gross Profit

$52.5B +19.8% ▲

5Y CAGR: +10.5%

Operating Income

$32.2B +40.7% ▲

5Y CAGR: +12.0%

Net Income

$26.8B -0.7% ▼

5Y CAGR: +14.1%

EPS (Diluted)

$118.24 +4.9% ▲

5Y CAGR: +16.2%

EBITDA

$40.3B -16.0% ▼

5Y CAGR: +10.7%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$224.2B	$273.4B	$271.3B	$261.6B	$245.3B
YoY Growth	+39.1%	+21.9%	-0.8%	-3.6%	-6.2%
Cost of Revenue	$172.5B	$226.7B	$217.8B	$217.8B	$192.8B
Gross Profit	$51.7B	$46.7B	$53.5B	$43.8B	$52.5B
Gross Margin	23.1%	17.1%	19.7%	16.7%	21.4%
R&D Expenses	$313M	$290M	$294M	$0	$0
SG&A Expenses	$15.1B	$16.4B	$18.7B	$20.9B	$20.2B
Operating Expenses	$15.5B	$16.7B	$18.7B	$20.9B	$20.2B
Operating Income	$36.3B	$30.0B	$34.8B	$22.9B	$32.2B
Operating Margin	16.2%	11.0%	12.8%	8.8%	13.1%
Interest Expense	$110M	$212M	$134M	$81M	$72M
Income Before Tax	$38.2B	$34.3B	$38.4B	$40.5B	$39.7B
Tax Expense	$8.6B	$9.4B	$10.5B	$12.2B	$11.5B
Net Income	$27.8B	$24.2B	$26.1B	$27.0B	$26.8B
Net Margin	12.4%	8.8%	9.6%	10.3%	10.9%
EPS (Diluted)	$113.49	$101.02	$109.18	$112.68	$118.24
EBITDA	$42.2B	$36.4B	$41.4B	$48.0B	$40.3B
Shares Outstanding	245M	239M	239M	240M	226M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$67.5B	$66.0B	$65.3B	$62.8B	$59.7B	$61.7B	$62.7B	$61.0B
Cost of Revenue	$54.2B	$56.3B	$55.3B	$52.1B	$48.2B	$47.6B	$49.1B	$47.7B
Gross Profit	$13.3B	$9.7B	$10.1B	$10.7B	$11.6B	$14.1B	$13.5B	$13.2B
Gross Margin	19.8%	14.7%	15.4%	17.1%	19.4%	22.8%	21.6%	21.7%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$5.1B	$5.0B	$9.4B	$1.5B	$4.9B	$5.2B	$5.1B	$5.1B
Operating Expenses	$5.1B	$5.0B	$5.3B	$5.5B	$4.9B	$5.2B	$5.1B	$5.1B
Operating Income	$8.3B	$4.7B	$4.7B	$5.2B	$6.7B	$8.9B	$8.5B	$8.2B
Operating Margin	12.3%	7.1%	7.2%	8.3%	11.2%	14.4%	13.5%	13.4%
Interest Expense	$0	$0	$0	$147K	$104K	$15M	$20M	$22M
Income Before Tax	$10.1B	$1.2B	$6.0B	$23.1B	$6.8B	$9.7B	$9.2B	$14.0B
Tax Expense	$3.1B	$8M	$1.9B	$7.2B	$2.4B	$2.6B	$2.4B	$4.0B
Net Income	$6.5B	$856M	$3.9B	$15.7B	$4.1B	$6.7B	$6.4B	$9.7B
Net Margin	9.6%	1.3%	6.0%	25.0%	6.9%	10.8%	10.2%	15.9%
EPS (Diluted)	$27.23	$3.56	$16.18	$66.47	$17.93	$29.17	$28.27	$43.14
EBITDA	$9.9B	$6.5B	$2.3B	$11.1B	$6.6B	$11.6B	$11.3B	$10.3B
Shares Outstanding	239M	241M	243M	237M	230M	229M	225M	224M

MCHIF OTC