| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 2.15T | 2.27T | 2.05T | 1.73T | 1.67T | 1.39T |
| Gross Profit | 516.35B | 524.65B | 502.95B | 408.83B | 392.97B | 321.99B |
| EBITDA | 222.43B | 204.53B | 230.96B | 172.44B | 178.91B | 132.25B |
| Net Income | 108.60B | 106.67B | 116.53B | 102.17B | 108.67B | 87.17B |
Balance Sheet | ||||||
| Total Assets | 2.25T | 2.57T | 2.26T | 1.82T | 1.54T | 1.31T |
| Cash, Cash Equivalents and Short-Term Investments | 177.18B | 185.41B | 211.10B | 182.23B | 156.93B | 178.26B |
| Total Debt | 671.20B | 769.47B | 613.41B | 423.87B | 348.32B | 302.76B |
| Total Liabilities | 1.27T | 1.44T | 1.24T | 998.26B | 855.04B | 774.14B |
| Stockholders Equity | 878.28B | 1.00T | 920.42B | 754.15B | 627.61B | 495.73B |
Cash Flow | ||||||
| Free Cash Flow | 0.00 | 23.46B | -36.77B | 96.91B | 23.28B | 70.96B |
| Operating Cash Flow | 0.00 | 94.67B | 27.08B | 125.30B | 55.28B | 91.58B |
| Investing Cash Flow | 0.00 | -131.42B | -122.92B | -109.09B | -50.70B | -40.13B |
| Financing Cash Flow | 0.00 | 37.41B | 121.04B | 6.83B | -34.68B | -7.15B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
74 Outperform | ¥671.41B | 9.63 | 5.64% | 4.02% | 0.20% | 44.96% | |
73 Outperform | ¥788.56B | 14.73 | 7.50% | 2.92% | 7.42% | -16.64% | |
69 Neutral | ¥2.30T | 9.60 | 11.84% | 4.17% | 9.27% | -11.27% | |
66 Neutral | ¥108.25B | 12.82 | ― | 4.20% | 27.02% | 45.62% | |
64 Neutral | ¥880.17B | 9.21 | 11.28% | 3.21% | 10.17% | -19.40% | |
61 Neutral | $18.38B | 12.79 | -2.54% | 3.03% | 1.52% | -15.83% | |
56 Neutral | ¥116.92B | 13.82 | ― | 5.49% | -16.48% | -77.63% |