| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 815.64B | 808.45B | 826.89B | 780.94B | 756.38B | 629.37B |
| Gross Profit | 251.87B | 246.51B | 267.75B | 241.35B | 243.27B | 205.44B |
| EBITDA | 148.26B | 143.59B | 170.34B | 152.64B | 152.59B | 131.26B |
| Net Income | 15.31B | 7.47B | 31.72B | 42.45B | 54.31B | 37.26B |
Balance Sheet | ||||||
| Total Assets | 1.26T | 1.30T | 1.29T | 1.25T | 1.22T | 1.09T |
| Cash, Cash Equivalents and Short-Term Investments | 115.00B | 108.32B | 121.69B | 134.62B | 128.58B | 155.80B |
| Total Debt | 265.64B | 284.92B | 287.34B | 320.22B | 357.52B | 327.53B |
| Total Liabilities | 510.32B | 548.33B | 509.45B | 518.33B | 553.00B | 511.41B |
| Stockholders Equity | 730.13B | 742.85B | 764.28B | 714.63B | 647.09B | 560.40B |
Cash Flow | ||||||
| Free Cash Flow | 0.00 | 936.00M | 62.52B | 68.75B | -20.93B | 8.04B |
| Operating Cash Flow | 0.00 | 98.59B | 138.29B | 129.30B | 51.73B | 78.22B |
| Investing Cash Flow | 0.00 | -98.13B | -76.01B | -63.15B | -68.12B | -63.77B |
| Financing Cash Flow | 0.00 | -16.30B | -82.50B | -64.96B | -12.55B | -49.27B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
84 Outperform | ¥12.42T | 18.04 | 11.19% | 2.17% | 3.77% | 0.35% | |
68 Neutral | ¥2.12T | 8.67 | 8.29% | 2.89% | 3.55% | 95.65% | |
66 Neutral | ¥751.61B | 10.74 | 4.79% | 4.21% | -1.21% | -27.21% | |
61 Neutral | $10.43B | 7.12 | -0.05% | 2.87% | 2.86% | -36.73% | |
61 Neutral | ¥811.03B | 3.83 | 8.79% | 2.68% | -1.64% | ― | |
60 Neutral | ¥496.98B | 67.20 | 1.02% | 3.37% | -1.94% | -84.08% | |
54 Neutral | ¥1.24T | -66.09 | 1.09% | 3.50% | -11.50% | 25.86% |