| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 2.52T | 2.47T | 2.33T | 2.02T | 1.74T | 1.50T |
| Gross Profit | 1.80T | 1.77T | 1.67T | 1.41T | 1.17T | 1.00T |
| EBITDA | 592.51B | 611.24B | 522.98B | 385.37B | 279.83B | 231.43B |
| Net Income | 376.50B | 363.15B | 343.12B | 121.62B | 133.91B | 125.46B |
Balance Sheet | ||||||
| Total Assets | 4.21T | 4.20T | 3.74T | 3.36T | 3.10T | 2.82T |
| Cash, Cash Equivalents and Short-Term Investments | 538.30B | 534.64B | 426.17B | 513.34B | 471.63B | 410.68B |
| Total Debt | 194.63B | 227.97B | 189.38B | 214.19B | 194.16B | 212.45B |
| Total Liabilities | 1.04T | 1.10T | 961.08B | 924.92B | 840.26B | 775.72B |
| Stockholders Equity | 3.11T | 3.03T | 2.73T | 2.39T | 2.23T | 2.01T |
Cash Flow | ||||||
| Free Cash Flow | 314.13B | 315.74B | 259.08B | 192.50B | 150.90B | 176.41B |
| Operating Cash Flow | 407.03B | 403.58B | 354.64B | 283.23B | 211.85B | 228.86B |
| Investing Cash Flow | -104.10B | -162.56B | -268.27B | -190.63B | -81.58B | -95.29B |
| Financing Cash Flow | -191.13B | -136.37B | -186.89B | -60.17B | -95.47B | -95.84B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
80 Outperform | ¥5.71T | 14.83 | 16.30% | 1.42% | 5.15% | 9.56% | |
72 Outperform | ¥12.45T | 27.31 | 22.23% | 1.17% | 5.65% | 10.24% | |
65 Neutral | ¥3.92T | 13.27 | 7.97% | 3.61% | 11.87% | 474.29% | |
65 Neutral | ¥1.12T | 28.72 | 5.75% | 3.51% | 4.56% | -16.55% | |
60 Neutral | ¥4.96T | 18.49 | 18.56% | 2.07% | 12.55% | -10.18% | |
58 Neutral | ¥7.98T | 40.30 | 0.54% | 4.11% | -1.66% | -239.68% | |
51 Neutral | $7.86B | -0.30 | -43.30% | 2.27% | 22.53% | -2.21% |