| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 23.64B | 18.93B | 18.11B | 17.61B | 17.20B | 17.29B |
| Gross Profit | 5.55B | 4.45B | 4.24B | 3.98B | 3.73B | 3.67B |
| EBITDA | 849.76M | 712.86M | 670.65M | 638.67M | 605.97M | 589.85M |
| Net Income | 395.84M | 332.00M | 345.33M | 310.19M | 315.33M | 333.02M |
Balance Sheet | ||||||
| Total Assets | 9.34B | 9.34B | 8.87B | 8.45B | 8.38B | 8.45B |
| Cash, Cash Equivalents and Short-Term Investments | 2.52B | 2.52B | 2.26B | 2.24B | 2.22B | 2.65B |
| Total Debt | 993.00M | 993.00M | 897.09M | 908.40M | 1.14B | 968.94M |
| Total Liabilities | 4.86B | 4.86B | 4.66B | 4.58B | 4.76B | 5.04B |
| Stockholders Equity | 4.48B | 4.48B | 4.21B | 3.88B | 3.62B | 3.41B |
Cash Flow | ||||||
| Free Cash Flow | 0.00 | 242.00M | 222.00M | 310.67M | -226.87M | 315.52M |
| Operating Cash Flow | 0.00 | 264.00M | 282.79M | 405.50M | -188.60M | 400.04M |
| Investing Cash Flow | 0.00 | 37.95M | -143.75M | -46.35M | -291.69M | -52.86M |
| Financing Cash Flow | 0.00 | 6.32M | -132.30M | -345.40M | 63.47M | -412.27M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
75 Outperform | ¥13.57B | 25.21 | ― | 4.37% | 0.33% | -65.09% | |
74 Outperform | ¥3.50B | 9.93 | ― | 2.73% | 4.52% | -4.08% | |
70 Neutral | ¥4.29B | 20.52 | ― | 2.03% | 3.24% | ― | |
66 Neutral | ¥3.72B | -39.96 | ― | 2.15% | 23.24% | -111.63% | |
63 Neutral | $10.79B | 15.43 | 7.44% | 2.01% | 2.89% | -14.66% | |
61 Neutral | ¥2.21B | 3.92 | ― | 5.27% | 0.34% | ― | |
51 Neutral | ¥3.38B | -3.19 | ― | ― | 4.11% | 33.06% |