Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
---|---|---|---|---|---|---|
Income Statement | ||||||
Total Revenue | 14.05B | 14.05B | 12.40B | 10.52B | 7.58B | 6.30B |
Gross Profit | 3.11B | 3.11B | 2.79B | 2.38B | 1.69B | 1.40B |
EBITDA | 924.63M | 935.00M | 946.89M | 755.14M | 536.20M | 482.00M |
Net Income | 422.77M | 423.00M | 471.62M | 370.24M | 305.98M | 276.55M |
Balance Sheet | ||||||
Total Assets | 7.91B | 7.91B | 6.61B | 6.30B | 4.30B | 3.90B |
Cash, Cash Equivalents and Short-Term Investments | 4.47B | 4.47B | 3.54B | 3.49B | 2.74B | 2.46B |
Total Debt | 1.93B | 1.93B | 1.22B | 1.61B | 491.20M | 465.00M |
Total Liabilities | 4.16B | 4.16B | 3.25B | 3.39B | 1.75B | 1.63B |
Stockholders Equity | 3.75B | 3.75B | 3.36B | 2.91B | 2.55B | 2.27B |
Cash Flow | ||||||
Free Cash Flow | 0.00 | 384.00M | 601.13M | 387.42M | 255.24M | 325.33M |
Operating Cash Flow | 0.00 | 564.00M | 721.02M | 436.52M | 303.61M | 366.02M |
Investing Cash Flow | 0.00 | -330.00M | -246.02M | -401.58M | 33.31M | -114.33M |
Financing Cash Flow | 0.00 | 560.00M | -469.35M | 593.33M | -52.15M | -136.26M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
---|---|---|---|---|---|---|---|
71 Outperform | ¥6.67B | 8.77 | 12.34% | 1.36% | 31.91% | 50.55% | |
70 Outperform | ¥6.52B | 15.32 | ― | 1.18% | 13.34% | -10.63% | |
68 Neutral | ¥4.62B | 18.11 | 9.41% | 3.82% | 7.72% | -24.97% | |
67 Neutral | ¥5.35B | 14.33 | 11.48% | 4.55% | 3.08% | -9.62% | |
64 Neutral | ¥6.87B | 14.98 | ― | 2.67% | 6.24% | -4.10% | |
57 Neutral | ¥5.90B | 57.09 | 19.85% | ― | -5.89% | -83.27% | |
61 Neutral | $37.18B | 12.37 | -10.20% | 1.83% | 8.50% | -7.62% |