| Breakdown | TTM | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 4.96B | 22.50B | 20.52B | 19.58B | 17.01B | 19.80B |
| Gross Profit | 759.00M | 3.15B | 2.41B | 2.33B | 2.12B | 2.54B |
| EBITDA | 322.22M | 1.09B | 710.41M | 674.62M | 628.33M | 929.28M |
| Net Income | 174.00M | 483.12M | 206.76M | 135.90M | 121.06M | 355.71M |
Balance Sheet | ||||||
| Total Assets | 16.69B | 16.97B | 15.53B | 14.66B | 14.09B | 13.56B |
| Cash, Cash Equivalents and Short-Term Investments | 3.99B | 3.21B | 4.42B | 2.16B | 1.74B | 2.79B |
| Total Debt | 4.83B | 5.54B | 3.80B | 6.78B | 6.19B | 5.42B |
| Total Liabilities | 11.66B | 11.59B | 10.67B | 9.95B | 9.42B | 9.17B |
| Stockholders Equity | 5.03B | 5.38B | 4.86B | 4.71B | 4.68B | 4.39B |
Cash Flow | ||||||
| Free Cash Flow | 0.00 | -2.53B | 3.01B | 266.13M | -1.22B | 1.66B |
| Operating Cash Flow | 0.00 | -2.13B | 3.07B | 294.00M | -1.10B | 1.74B |
| Investing Cash Flow | 0.00 | -359.80M | -479.14M | -293.83M | 110.03M | -190.06M |
| Financing Cash Flow | 0.00 | 1.25B | -626.40M | 245.30M | 351.67M | -602.18M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
76 Outperform | ¥4.16B | 7.85 | ― | 1.91% | 15.02% | 0.96% | |
75 Outperform | ¥5.18B | 11.25 | ― | 2.24% | 11.48% | ― | |
73 Outperform | ¥3.83B | 10.76 | ― | 2.17% | 18.00% | -15.19% | |
73 Outperform | ¥4.15B | 8.42 | ― | 2.40% | -21.00% | -7.27% | |
71 Outperform | ¥6.33B | 33.55 | ― | 1.70% | -28.06% | -43.82% | |
66 Neutral | ¥3.03B | 6.82 | ― | 4.40% | 9.69% | 175.97% | |
63 Neutral | $10.79B | 15.43 | 7.44% | 2.01% | 2.89% | -14.66% |