| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 2.58T | 2.56T | 2.41T | 2.81T | 2.07T | 1.50T |
| Gross Profit | 920.88B | 984.12B | 911.21B | 1.21T | 868.00B | 543.70B |
| EBITDA | 972.33B | 1.06T | 1.02T | 1.21T | 865.91B | 547.34B |
| Net Income | 497.75B | 534.02B | 520.14B | 708.24B | 500.12B | 293.73B |
Balance Sheet | ||||||
| Total Assets | 5.36T | 5.64T | 5.15T | 4.73T | 4.05T | 3.38T |
| Cash, Cash Equivalents and Short-Term Investments | 1.54T | 1.81T | 1.72T | 1.60T | 1.44T | 1.15T |
| Total Debt | 243.91B | 33.90B | 41.19B | 47.09B | 38.95B | 34.45B |
| Total Liabilities | 975.29B | 799.01B | 723.90B | 704.18B | 624.20B | 493.99B |
| Stockholders Equity | 4.22T | 4.66T | 4.26T | 3.87T | 3.33T | 2.82T |
Cash Flow | ||||||
| Free Cash Flow | 133.15B | 442.46B | 380.77B | 492.50B | 357.75B | 164.98B |
| Operating Cash Flow | 347.07B | 881.93B | 755.18B | 788.01B | 553.53B | 401.18B |
| Investing Cash Flow | -300.70B | -142.55B | -1.10T | -186.49B | -253.72B | -250.72B |
| Financing Cash Flow | -303.32B | -454.90B | -369.47B | -423.56B | -122.50B | -91.12B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
71 Outperform | ¥767.68B | 19.00 | 4.79% | 4.21% | -1.21% | -27.21% | |
70 Outperform | ¥2.13T | 19.93 | ― | 1.11% | 2.35% | 0.43% | |
69 Neutral | ¥10.09T | 19.80 | 10.87% | 2.17% | 3.77% | 0.35% | |
69 Neutral | ¥1.96T | 13.97 | 7.48% | 2.89% | 3.55% | 95.65% | |
68 Neutral | ¥1.26T | 11.55 | 1.09% | 3.50% | -11.50% | 25.86% | |
66 Neutral | ¥750.28B | 8.84 | 8.79% | 2.68% | -1.64% | ― | |
61 Neutral | $10.43B | 7.12 | -0.05% | 2.87% | 2.86% | -36.73% |