| Breakdown | TTM | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 2.93T | 2.94T | 2.77T | 2.51T | 2.24T | 2.03T |
| Gross Profit | 1.10T | 1.01T | 923.66B | 852.39B | 785.24B | 683.78B |
| EBITDA | 430.51B | 443.06B | 411.67B | 384.24B | 358.56B | 296.98B |
| Net Income | 155.56B | 192.08B | 164.07B | 151.56B | 153.50B | 92.83B |
Balance Sheet | ||||||
| Total Assets | 5.58T | 5.40T | 5.29T | 4.83T | 4.55T | 4.44T |
| Cash, Cash Equivalents and Short-Term Investments | 84.95B | 83.96B | 59.95B | 37.44B | 52.74B | 48.46B |
| Total Debt | 1.41T | 1.39T | 1.52T | 1.64T | 1.69T | 1.93T |
| Total Liabilities | 2.76T | 2.73T | 2.82T | 2.77T | 2.79T | 2.92T |
| Stockholders Equity | 2.81T | 2.67T | 2.46T | 2.06T | 1.76T | 1.52T |
Cash Flow | ||||||
| Free Cash Flow | 213.15B | 295.40B | 257.97B | 182.94B | 257.01B | 195.08B |
| Operating Cash Flow | 329.95B | 403.72B | 347.55B | 265.99B | 337.81B | 275.86B |
| Investing Cash Flow | -156.00B | -118.67B | -117.71B | -69.19B | -14.35B | -1.24T |
| Financing Cash Flow | -159.81B | -272.78B | -226.75B | -219.56B | -320.32B | 956.76B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
71 Outperform | ¥2.14T | 12.89 | 12.60% | 3.05% | 4.75% | -24.33% | |
70 Outperform | ¥1.42T | 16.46 | 6.97% | 2.42% | 1.26% | -13.39% | |
66 Neutral | ¥2.43T | 15.14 | 6.47% | 3.23% | 0.86% | 0.55% | |
63 Neutral | ¥723.26B | 33.71 | 9.71% | 0.67% | 0.25% | -58.68% | |
62 Neutral | $20.33B | 14.63 | -3.31% | 3.23% | 1.93% | -12.26% | |
61 Neutral | ¥340.63B | 15.94 | ― | 1.92% | 5.66% | -25.08% | |
55 Neutral | ¥602.07B | -10.69 | -12.76% | 1.77% | 2.07% | -751.72% |