| Breakdown | TTM | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 9.30B | 8.77B | 6.91B | 5.42B | 4.92B | 4.40B |
| Gross Profit | 2.01B | 1.89B | 1.47B | 1.30B | 1.16B | 1.04B |
| EBITDA | 774.97M | 807.85M | 456.65M | 506.91M | 426.76M | 349.64M |
| Net Income | 455.59M | 480.57M | 239.28M | 301.79M | 274.08M | 239.61M |
Balance Sheet | ||||||
| Total Assets | 5.92B | 5.82B | 4.58B | 4.28B | 3.16B | 2.60B |
| Cash, Cash Equivalents and Short-Term Investments | 2.36B | 2.21B | 1.81B | 1.18B | 1.13B | 714.28M |
| Total Debt | 1.57B | 1.61B | 1.04B | 1.12B | 644.03M | 337.61M |
| Total Liabilities | 3.44B | 3.36B | 2.52B | 2.38B | 1.45B | 1.05B |
| Stockholders Equity | 2.47B | 2.45B | 2.06B | 1.90B | 1.69B | 1.55B |
Cash Flow | ||||||
| Free Cash Flow | 0.00 | 452.39M | 468.23M | 151.50M | 465.11M | -21.28M |
| Operating Cash Flow | 0.00 | 526.35M | 514.11M | 235.19M | 484.67M | -6.67M |
| Investing Cash Flow | 0.00 | -567.04M | 271.39M | -500.66M | -107.60M | -678.94M |
| Financing Cash Flow | 0.00 | 478.30M | -153.56M | 308.35M | 43.46M | -197.13M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
78 Outperform | ¥5.20B | 10.49 | ― | 2.99% | 26.64% | 30.76% | |
71 Outperform | ¥3.54B | 23.25 | ― | ― | -1.26% | -39.08% | |
66 Neutral | ¥3.40B | 34.53 | ― | ― | 9.33% | 133.75% | |
63 Neutral | ¥4.54B | 18.37 | ― | 2.99% | 1.14% | 23.89% | |
61 Neutral | $37.18B | 12.37 | -10.20% | 1.83% | 8.50% | -7.62% | |
57 Neutral | ¥3.63B | 82.56 | ― | ― | 5.05% | -50.80% | |
53 Neutral | ¥4.20B | 52.87 | ― | 0.53% | 17.13% | -41.14% |