| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 47.74B | 48.32B | 46.86B | 42.68B | 39.48B | 37.82B |
| Gross Profit | 10.38B | 10.43B | 10.22B | 8.87B | 8.17B | 7.86B |
| EBITDA | 2.21B | 2.37B | 2.26B | 1.75B | 1.71B | 2.05B |
| Net Income | 264.00M | 461.00M | 352.00M | 205.00M | 574.00M | 610.00M |
Balance Sheet | ||||||
| Total Assets | 36.00B | 38.05B | 36.85B | 34.07B | 31.91B | 32.25B |
| Cash, Cash Equivalents and Short-Term Investments | 7.28B | 7.92B | 8.21B | 6.95B | 7.27B | 6.30B |
| Total Debt | 17.11B | 17.63B | 16.72B | 16.06B | 14.06B | 12.95B |
| Total Liabilities | 26.52B | 28.41B | 27.39B | 24.54B | 22.38B | 23.41B |
| Stockholders Equity | 9.48B | 9.64B | 9.46B | 9.52B | 9.52B | 8.84B |
Cash Flow | ||||||
| Free Cash Flow | -651.00M | -64.00M | 1.96B | -22.00M | -93.00M | -166.89M |
| Operating Cash Flow | 993.00M | 1.85B | 3.20B | 1.33B | 1.26B | 520.63M |
| Investing Cash Flow | -2.69B | -2.92B | -2.04B | -2.44B | -1.55B | -1.51B |
| Financing Cash Flow | 727.00M | 608.00M | 157.00M | 574.00M | 790.00M | -703.80M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
76 Outperform | ¥196.46B | 22.33 | 11.00% | 2.20% | 6.63% | -3.05% | |
73 Outperform | ¥27.33B | 7.02 | ― | 2.62% | -9.37% | 590.66% | |
73 Outperform | ¥376.10B | 25.33 | ― | 1.30% | 8.33% | 1.73% | |
66 Neutral | ¥7.95B | 10.27 | ― | 1.36% | 3.68% | -24.83% | |
63 Neutral | $10.79B | 15.43 | 7.44% | 2.01% | 2.89% | -14.66% | |
57 Neutral | ¥9.56B | 19.50 | ― | 3.34% | 7.12% | -43.68% | |
56 Neutral | ¥2.33B | 104.52 | ― | 1.93% | -1.19% | -89.91% |