Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
---|---|---|---|---|---|---|
Income Statement | ||||||
Total Revenue | 2.59T | 2.56T | 2.41T | 2.81T | 2.07T | 1.50T |
Gross Profit | 967.36B | 984.12B | 911.21B | 1.21T | 868.00B | 543.70B |
EBITDA | 1.01T | 1.06T | 1.02T | 1.21T | 865.91B | 547.34B |
Net Income | 516.43B | 534.02B | 520.14B | 708.24B | 500.12B | 293.73B |
Balance Sheet | ||||||
Total Assets | 5.24T | 5.64T | 5.15T | 4.73T | 4.05T | 3.38T |
Cash, Cash Equivalents and Short-Term Investments | 1.47T | 1.81T | 1.72T | 1.60T | 1.44T | 1.15T |
Total Debt | 244.78B | 33.90B | 41.19B | 47.09B | 38.95B | 34.45B |
Total Liabilities | 928.48B | 799.01B | 723.90B | 704.18B | 624.20B | 493.99B |
Stockholders Equity | 4.15T | 4.66T | 4.26T | 3.87T | 3.33T | 2.82T |
Cash Flow | ||||||
Free Cash Flow | 19.70B | 442.46B | 380.77B | 492.50B | 357.75B | 164.98B |
Operating Cash Flow | 97.40B | 881.93B | 755.18B | 788.01B | 553.53B | 401.18B |
Investing Cash Flow | -112.30B | -142.55B | -1.10T | -186.49B | -253.72B | -250.72B |
Financing Cash Flow | -285.60B | -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 |
---|---|---|---|---|---|---|---|
73 Outperform | ¥1.65T | 13.78 | 7.26% | 3.14% | 5.91% | 78.43% | |
73 Outperform | ¥2.36T | 24.07 | 10.07% | 0.88% | 1.42% | -11.17% | |
73 Outperform | $9.48T | 18.20 | 12.25% | 2.21% | 7.38% | 3.32% | |
68 Neutral | ¥725.36B | 15.03 | 7.01% | 4.06% | 3.71% | -19.97% | |
65 Neutral | ¥1.22T | 49.69 | 1.45% | 3.63% | -6.66% | -78.39% | |
60 Neutral | ¥765.18B | 78.97 | 4.28% | 1.93% | 0.98% | ― | |
61 Neutral | $10.43B | 7.12 | -0.05% | 2.87% | 2.86% | -36.73% |