| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 27.73B | 27.58B | 26.84B | 25.25B | 25.13B | 26.25B |
| Gross Profit | 5.53B | 5.50B | 5.42B | 4.80B | 4.26B | 4.88B |
| EBITDA | 1.37B | 1.37B | 1.41B | 808.00M | -250.00M | 263.00M |
| Net Income | 979.00M | 976.00M | 866.00M | 473.00M | -642.00M | -383.00M |
Balance Sheet | ||||||
| Total Assets | 14.50B | 14.60B | 15.60B | 14.13B | 13.78B | 14.55B |
| Cash, Cash Equivalents and Short-Term Investments | 2.71B | 2.83B | 2.58B | 2.19B | 2.35B | 1.59B |
| Total Debt | 2.82B | 3.13B | 3.76B | 3.96B | 4.20B | 4.67B |
| Total Liabilities | 9.79B | 9.87B | 11.45B | 11.14B | 11.33B | 11.50B |
| Stockholders Equity | 4.70B | 4.72B | 4.14B | 2.97B | 2.44B | 2.90B |
Cash Flow | ||||||
| Free Cash Flow | 0.00 | 468.00M | 684.00M | -80.00M | 339.00M | -275.00M |
| Operating Cash Flow | 0.00 | 801.00M | 1.04B | 60.00M | 500.00M | -118.00M |
| Investing Cash Flow | 0.00 | 239.00M | -327.00M | 30.00M | 705.00M | 19.00M |
| Financing Cash Flow | 0.00 | -763.00M | -357.00M | -255.00M | -575.00M | -147.00M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
79 Outperform | ¥9.89B | 9.02 | ― | 3.02% | 6.70% | 12.10% | |
78 Outperform | ¥4.11B | 4.13 | ― | 3.35% | 1.53% | 20.73% | |
70 Outperform | ¥7.87B | 9.04 | ― | 3.19% | -2.03% | -23.36% | |
66 Neutral | ¥3.11B | 4.71 | ― | 4.42% | -3.73% | -7.14% | |
61 Neutral | $10.43B | 7.12 | -0.05% | 2.87% | 2.86% | -36.73% | |
56 Neutral | ¥4.34B | 54.21 | ― | 2.65% | -1.03% | -43.05% | |
47 Neutral | ¥891.53M | ― | ― | ― | -2.67% | -390.73% |