| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 10.57B | 10.65B | 8.95B | 8.64B | 6.96B | 7.79B |
| Gross Profit | 2.08B | 2.23B | 1.79B | 1.74B | 1.23B | 1.45B |
| EBITDA | 654.27M | 747.68M | 485.56M | 552.18M | 348.69M | 455.57M |
| Net Income | 362.36M | 405.23M | 277.43M | 344.76M | 191.41M | 321.66M |
Balance Sheet | ||||||
| Total Assets | 8.93B | 8.81B | 8.39B | 7.54B | 6.54B | 7.42B |
| Cash, Cash Equivalents and Short-Term Investments | 3.44B | 3.36B | 2.35B | 1.87B | 1.80B | 2.22B |
| Total Debt | 1.10B | 1.03B | 1.13B | 318.97M | 317.54M | 560.45M |
| Total Liabilities | 3.89B | 3.53B | 3.45B | 2.79B | 2.09B | 3.04B |
| Stockholders Equity | 5.05B | 5.28B | 4.94B | 4.75B | 4.45B | 4.37B |
Cash Flow | ||||||
| Free Cash Flow | 0.00 | 1.22B | 410.89M | 229.58M | -284.09M | 18.46M |
| Operating Cash Flow | 0.00 | 1.24B | 421.99M | 230.28M | -270.51M | 22.32M |
| Investing Cash Flow | 0.00 | 9.53M | -501.27M | -95.69M | 209.16M | 7.09M |
| Financing Cash Flow | 0.00 | -232.73M | 490.51M | -68.70M | -352.19M | -199.40M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
82 Outperform | ¥5.68B | 10.32 | ― | 1.88% | -16.60% | -19.91% | |
81 Outperform | ¥3.92B | 9.85 | ― | 3.63% | 19.00% | 46.05% | |
78 Outperform | ¥2.92B | 8.69 | ― | 2.11% | 21.66% | 385.30% | |
75 Outperform | ¥6.35B | 11.00 | ― | 2.03% | 14.17% | ― | |
66 Neutral | ¥3.33B | 7.25 | ― | 4.09% | 14.64% | 48.31% | |
63 Neutral | $10.79B | 15.43 | 7.44% | 2.01% | 2.89% | -14.66% |