| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 13.76B | 13.86B | 13.22B | 12.31B | 11.27B | 11.22B |
| Gross Profit | 4.85B | 4.82B | 4.69B | 4.44B | 4.10B | 4.07B |
| EBITDA | 613.16M | 693.82M | 616.78M | 708.35M | 571.06M | 306.06M |
| Net Income | 102.22M | 196.37M | 137.96M | 224.55M | 105.54M | -72.82M |
Balance Sheet | ||||||
| Total Assets | 5.96B | 6.28B | 6.13B | 6.23B | 6.48B | 7.37B |
| Cash, Cash Equivalents and Short-Term Investments | 1.78B | 1.63B | 1.62B | 1.62B | 1.89B | 2.60B |
| Total Debt | 1.31B | 1.22B | 1.50B | 1.74B | 2.52B | 2.81B |
| Total Liabilities | 3.09B | 3.32B | 3.33B | 3.52B | 3.96B | 4.11B |
| Stockholders Equity | 2.87B | 2.96B | 2.80B | 2.71B | 2.52B | 3.26B |
Cash Flow | ||||||
| Free Cash Flow | 0.00 | 372.85M | 355.85M | 554.37M | 425.45M | -129.88M |
| Operating Cash Flow | 0.00 | 418.64M | 377.87M | 595.46M | 467.77M | -35.52M |
| Investing Cash Flow | 0.00 | -92.47M | -74.18M | -41.22M | -33.74M | -93.73M |
| Financing Cash Flow | 0.00 | -315.64M | -303.61M | -830.42M | -1.14B | -725.82M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
77 Outperform | ¥9.41B | 7.09 | ― | 2.87% | 19.10% | 78.61% | |
73 Outperform | ¥10.17B | 9.47 | ― | 2.72% | 28.80% | 5.92% | |
71 Outperform | ¥6.36B | 33.25 | ― | 1.72% | -28.06% | -43.82% | |
68 Neutral | ¥7.44B | 13.96 | ― | 3.81% | 11.25% | 26.01% | |
66 Neutral | ¥5.91B | 15.27 | ― | 1.99% | 20.63% | 11.92% | |
66 Neutral | ¥5.93B | 26.00 | ― | 1.45% | 4.81% | 42.00% | |
63 Neutral | $10.79B | 15.43 | 7.44% | 2.01% | 2.89% | -14.66% |