Also trades as: 2002.T (JPX) · $vol 11M

$11.50

+0.00 (+0.00%)

OTC · Consumer Defensive · Packaged Foods · Tech Score Neutral · Power 56 · $3.2B mcap · 184M float · 0.0027% daily turnover

Revenue

$870.4B +2.2% ▲

5Y CAGR: +5.1%

Gross Profit

$195.9B +3.0% ▲

5Y CAGR: +0.7%

Operating Income

$47.0B +1.3% ▲

5Y CAGR: +11.6%

Net Income

$32.8B -5.4% ▼

5Y CAGR: +11.5%

EPS (Diluted)

$113.44 -3.3% ▼

5Y CAGR: +12.1%

EBITDA

$75.0B -8.6% ▼

5Y CAGR: +4.5%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$679.7B	$798.7B	$858.2B	$851.5B	$870.4B
YoY Growth	+0.0%	+17.5%	+7.5%	-0.8%	+2.2%
Cost of Revenue	$531.7B	$638.1B	$674.1B	$661.3B	$674.6B
Gross Profit	$148.1B	$160.6B	$184.1B	$190.2B	$195.9B
Gross Margin	21.8%	20.1%	21.5%	22.3%	22.5%
R&D Expenses	$7.0B	$7.3B	$0	$0	$0
SG&A Expenses	$111.6B	$120.5B	$80.3B	$143.8B	$148.9B
Operating Expenses	$118.6B	$127.8B	$136.3B	$143.8B	$148.9B
Operating Income	$29.4B	$32.8B	$47.8B	$46.4B	$47.0B
Operating Margin	4.3%	4.1%	5.6%	5.4%	5.4%
Interest Expense	$2.9B	$3.5B	$3.8B	$3.8B	$3.8B
Income Before Tax	$30.8B	$879M	$48.9B	$53.3B	$51.5B
Tax Expense	$12.0B	$10.3B	$16.0B	$17.4B	$17.4B
Net Income	$17.5B	-$10.4B	$31.7B	$34.7B	$32.8B
Net Margin	2.6%	-1.3%	3.7%	4.1%	3.8%
EPS (Diluted)	$58.88	$-34.91	$106.74	$117.33	$113.44
EBITDA	$62.6B	$31.1B	$76.9B	$82.0B	$75.0B
Shares Outstanding	297M	297M	297M	296M	288M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$213.9B	$215.6B	$217.9B	$204.0B	$215.4B	$219.0B	$222.8B	$212.4B
Cost of Revenue	$165.3B	$167.0B	$168.2B	$160.7B	$167.9B	$170.6B	$170.3B	$165.1B
Gross Profit	$48.6B	$48.6B	$49.7B	$43.3B	$47.4B	$48.5B	$52.5B	$47.3B
Gross Margin	22.7%	22.5%	22.8%	21.2%	22.0%	22.1%	23.6%	22.3%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$35.3B	$35.8B	$36.3B	$36.4B	$36.1B	$37.0B	$37.6B	$38.1B
Operating Expenses	$32.6B	$35.8B	$36.3B	$36.4B	$36.1B	$37.0B	$37.6B	$38.1B
Operating Income	$13.2B	$12.8B	$13.5B	$6.9B	$11.3B	$11.5B	$14.9B	$9.2B
Operating Margin	6.2%	5.9%	6.2%	3.4%	5.2%	5.2%	6.7%	4.4%
Interest Expense	$987M	$515M	$0	$6M	$6M	$944M	$930M	$1.1B
Income Before Tax	$16.4B	$14.6B	$15.2B	$7.1B	$17.2B	$2.7B	$18.3B	$13.2B
Tax Expense	$5.2B	$4.8B	$4.7B	$2.7B	$5.2B	$3.6B	$5.4B	$3.1B
Net Income	$10.8B	$9.5B	$10.2B	$4.1B	$11.6B	-$1.3B	$12.6B	$9.7B
Net Margin	5.1%	4.4%	4.7%	2.0%	5.4%	-0.6%	5.7%	4.6%
EPS (Diluted)	$36.46	$32.01	$34.21	$14.28	$40.11	$-4.53	$43.67	$33.55
EBITDA	$19.3B	$18.8B	$19.5B	$13.2B	$17.5B	$10.7B	$26.3B	$16.6B
Shares Outstanding	297M	297M	297M	290M	290M	290M	289M	284M

NSFMF OTC