| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 20.31B | 25.07B | 18.72B | 17.44B | 13.62B | 12.04B |
| Gross Profit | 5.02B | 5.93B | 4.59B | 4.12B | 3.56B | 3.09B |
| EBITDA | 1.48B | 2.30B | 1.46B | 1.23B | 1.32B | 877.56M |
| Net Income | 475.76M | 1.19B | 507.69M | 660.51M | 743.32M | 454.76M |
Balance Sheet | ||||||
| Total Assets | 16.91B | 18.65B | 13.64B | 11.83B | 11.26B | 8.63B |
| Cash, Cash Equivalents and Short-Term Investments | 4.12B | 2.54B | 4.07B | 3.45B | 3.11B | 1.35B |
| Total Debt | 2.07B | 3.98B | 2.31B | 849.96M | 1.13B | 501.83M |
| Total Liabilities | 12.61B | 14.25B | 10.44B | 7.82B | 7.57B | 5.43B |
| Stockholders Equity | 4.15B | 4.19B | 3.04B | 4.00B | 3.67B | 3.20B |
Cash Flow | ||||||
| Free Cash Flow | 396.00M | -3.01B | 1.59B | 1.28B | 1.03B | -275.52M |
| Operating Cash Flow | 464.00M | -2.81B | 1.76B | 1.59B | 1.13B | -151.11M |
| Investing Cash Flow | -105.00M | -90.10M | -991.28M | -658.99M | 84.18M | -254.92M |
| Financing Cash Flow | -386.00M | 1.24B | -335.04M | -669.10M | 453.88M | 17.11M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
76 Outperform | ¥151.12B | 14.81 | ― | 2.30% | 13.82% | 37.07% | |
72 Outperform | ¥30.11B | 13.94 | ― | 3.40% | 12.64% | 30.73% | |
71 Outperform | ¥21.74B | 11.39 | ― | 1.70% | 22.25% | 31.88% | |
69 Neutral | ¥27.99B | 9.67 | ― | 1.21% | 7.21% | 0.30% | |
69 Neutral | ¥30.87B | 13.32 | ― | 2.22% | 9.57% | 315.38% | |
61 Neutral | $37.18B | 12.37 | -10.20% | 1.83% | 8.50% | -7.62% | |
55 Neutral | ¥18.32B | 17.48 | ― | 1.72% | 26.24% | 29.73% |