| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 1.92T | 1.89T | 1.60T | 1.28T | 1.04T | 962.52B |
| Gross Profit | 1.51T | 1.47T | 1.19T | 914.95B | 691.56B | 624.23B |
| EBITDA | 385.49B | 380.57B | 271.13B | 169.72B | 131.27B | 121.18B |
| Net Income | 295.87B | 295.76B | 200.73B | 109.19B | 66.97B | 75.96B |
Balance Sheet | ||||||
| Total Assets | 3.46T | 3.46T | 3.46T | 2.51T | 2.22T | 2.09T |
| Cash, Cash Equivalents and Short-Term Investments | 574.30B | 713.97B | 876.56B | 607.56B | 778.62B | 629.74B |
| Total Debt | 201.24B | 155.89B | 156.00B | 192.86B | 213.62B | 226.17B |
| Total Liabilities | 1.88T | 1.83T | 1.77T | 1.06T | 864.87B | 807.03B |
| Stockholders Equity | 1.58T | 1.62T | 1.69T | 1.45T | 1.35T | 1.27T |
Cash Flow | ||||||
| Free Cash Flow | 3.52B | -62.42B | 510.94B | 53.77B | 76.49B | 160.96B |
| Operating Cash Flow | 127.32B | 53.84B | 599.26B | 114.51B | 139.23B | 192.21B |
| Investing Cash Flow | -23.94B | 334.17B | -282.64B | -257.78B | 212.34B | -39.25B |
| Financing Cash Flow | -289.36B | -377.77B | -123.56B | -89.59B | -86.23B | -202.43B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
79 Outperform | ¥4.45T | 10.01 | 16.30% | 1.53% | 6.56% | 201.49% | |
78 Outperform | $11.42T | 28.79 | 20.99% | 1.39% | 6.25% | 2.62% | |
76 Outperform | $2.27T | 12.85 | 12.22% | 2.54% | 4.48% | 11.08% | |
72 Outperform | $3.07T | 24.43 | 7.97% | 4.61% | 13.24% | 127.88% | |
61 Neutral | $6.28T | 22.46 | 16.66% | 1.64% | 12.56% | 14.61% | |
59 Neutral | ¥6.60T | 192.81 | 0.54% | 4.63% | -2.84% | -88.29% | |
51 Neutral | $7.86B | -0.30 | -43.30% | 2.27% | 22.53% | -2.21% |