| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 2.47T | 2.33T | 2.02T | 1.74T | 1.50T |
| Gross Profit | 1.77T | 1.67T | 1.41T | 1.17T | 1.00T |
| EBITDA | 528.60B | 522.98B | 385.37B | 279.83B | 231.43B |
| Net Income | 363.15B | 343.12B | 121.62B | 133.91B | 125.46B |
Balance Sheet | |||||
| Total Assets | 4.20T | 3.74T | 3.36T | 3.10T | 2.82T |
| Cash, Cash Equivalents and Short-Term Investments | 534.64B | 426.17B | 513.34B | 471.63B | 410.68B |
| Total Debt | 227.97B | 189.38B | 214.19B | 194.16B | 212.45B |
| Total Liabilities | 1.10T | 961.08B | 924.92B | 840.26B | 775.72B |
| Stockholders Equity | 3.03T | 2.73T | 2.39T | 2.23T | 2.01T |
Cash Flow | |||||
| Free Cash Flow | 315.74B | 259.08B | 192.50B | 150.90B | 176.41B |
| Operating Cash Flow | 403.58B | 354.64B | 283.23B | 211.85B | 228.86B |
| Investing Cash Flow | -162.56B | -268.27B | -190.63B | -81.58B | -95.29B |
| Financing Cash Flow | -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 |
|---|---|---|---|---|---|---|---|
76 Outperform | ¥5.92T | 12.95 | 16.30% | 1.42% | 6.56% | 201.49% | |
76 Outperform | ¥14.43T | 31.26 | 22.23% | 1.17% | 6.25% | 2.62% | |
75 Outperform | ¥4.66T | 9.34 | 7.97% | 3.61% | 13.24% | 127.88% | |
70 Neutral | ¥9.20T | 18.42 | 0.54% | 4.11% | -2.84% | -88.29% | |
68 Neutral | ¥1.42T | 19.13 | 5.75% | 3.51% | 6.79% | 22.14% | |
67 Neutral | ¥5.34T | 17.88 | 18.56% | 2.07% | 12.56% | 14.58% | |
51 Neutral | $7.86B | -0.30 | -43.30% | 2.27% | 22.53% | -2.21% |