| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 1.35T | 1.39T | 1.30T | 1.39T | 1.42T |
| Gross Profit | 323.80B | 279.89B | 196.89B | 290.53B | 321.74B |
| EBITDA | 152.36B | 166.19B | 78.58B | 170.53B | 202.64B |
| Net Income | 29.03B | 73.50B | -6.50B | 32.42B | -12.09B |
Balance Sheet | |||||
| Total Assets | 2.11T | 2.17T | 2.05T | 2.09T | 2.14T |
| Cash, Cash Equivalents and Short-Term Investments | 261.97B | 294.66B | 190.64B | 186.50B | 236.24B |
| Total Debt | 969.53B | 1.02T | 1.03T | 1.10T | 856.80B |
| Total Liabilities | 1.38T | 1.48T | 1.47T | 1.52T | 1.32T |
| Stockholders Equity | 698.85B | 664.62B | 560.13B | 550.29B | 513.99B |
Cash Flow | |||||
| Free Cash Flow | 23.56B | 75.34B | 33.16B | 11.52B | 47.54B |
| Operating Cash Flow | 130.29B | 163.65B | 118.72B | 99.38B | 115.28B |
| Investing Cash Flow | -87.12B | -52.31B | -55.16B | -54.67B | 58.37B |
| Financing Cash Flow | -69.89B | -20.47B | -73.09B | -103.27B | -151.51B |
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% | ― | |
58 Neutral | ¥1.95T | 12.83 | 4.42% | 1.00% | -1.90% | -71.97% | |
54 Neutral | ¥1.24T | -66.09 | 1.09% | 3.50% | -11.50% | 25.86% |