| Breakdown | TTM | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 18.80B | 18.11B | 17.61B | 17.20B | 17.29B | 16.66B |
| Gross Profit | 4.37B | 4.24B | 3.98B | 3.73B | 3.67B | 3.47B |
| EBITDA | 647.23M | 670.65M | 638.67M | 605.97M | 589.85M | 444.03M |
| Net Income | 328.84M | 345.33M | 310.19M | 315.33M | 333.02M | 233.56M |
Balance Sheet | ||||||
| Total Assets | 10.33B | 8.87B | 8.45B | 8.38B | 8.45B | 8.45B |
| Cash, Cash Equivalents and Short-Term Investments | 2.94B | 2.26B | 2.24B | 2.22B | 2.65B | 2.72B |
| Total Debt | 1.51B | 897.09M | 908.40M | 1.14B | 968.94M | 1.32B |
| Total Liabilities | 5.92B | 4.66B | 4.58B | 4.76B | 5.04B | 5.32B |
| Stockholders Equity | 4.41B | 4.21B | 3.88B | 3.62B | 3.41B | 3.12B |
Cash Flow | ||||||
| Free Cash Flow | 0.00 | 222.00M | 310.67M | -226.87M | 315.52M | 505.12M |
| Operating Cash Flow | 0.00 | 282.79M | 405.50M | -188.60M | 400.04M | 546.92M |
| Investing Cash Flow | 0.00 | -143.75M | -46.35M | -291.69M | -52.86M | 107.03M |
| Financing Cash Flow | 0.00 | -132.30M | -345.40M | 63.47M | -412.27M | -70.62M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
75 Outperform | ¥12.78B | 18.14 | ― | 4.27% | 0.33% | -65.09% | |
70 Outperform | ¥3.31B | 10.13 | ― | 2.72% | 4.52% | -4.08% | |
70 Neutral | ¥4.13B | 10.28 | ― | 2.05% | 3.24% | ― | |
66 Neutral | ¥4.20B | ― | ― | 2.13% | 23.24% | -111.63% | |
63 Neutral | $10.79B | 15.43 | 7.44% | 2.01% | 2.89% | -14.66% | |
61 Neutral | ¥2.25B | 5.34 | ― | 5.25% | 0.34% | ― | |
40 Neutral | ¥2.96B | ― | ― | ― | 4.11% | 33.06% |