| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 1.77T | 1.64T | 1.44T | 1.31T | 998.28B |
| Gross Profit | 750.24B | 657.45B | 576.13B | 487.53B | 378.32B |
| EBITDA | 317.74B | 243.53B | 213.34B | 154.16B | 118.26B |
| Net Income | 179.80B | 127.34B | 118.48B | 79.42B | 67.57B |
Balance Sheet | |||||
| Total Assets | 4.02T | 3.07T | 2.71T | 2.44T | 1.96T |
| Cash, Cash Equivalents and Short-Term Investments | 424.34B | 288.30B | 289.65B | 242.60B | 138.81B |
| Total Debt | 1.42T | 861.79B | 822.85B | 798.25B | 575.24B |
| Total Liabilities | 2.19T | 1.46T | 1.35T | 1.29T | 986.38B |
| Stockholders Equity | 1.80T | 1.59T | 1.36T | 1.15T | 959.52B |
Cash Flow | |||||
| Free Cash Flow | 145.01B | 118.40B | 154.10B | 74.91B | 32.50B |
| Operating Cash Flow | 187.53B | 167.40B | 189.75B | 112.35B | 67.43B |
| Investing Cash Flow | -321.99B | -148.11B | -115.97B | -165.11B | -102.36B |
| Financing Cash Flow | 254.73B | -37.38B | -38.66B | 145.77B | -62.31B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
75 Outperform | ¥49.72B | 8.18 | ― | 5.04% | -3.21% | 27.18% | |
74 Outperform | ¥166.07B | 8.76 | 6.23% | 1.11% | 2.88% | 16.60% | |
74 Outperform | ¥35.89B | 15.61 | ― | 3.70% | 14.83% | 51.42% | |
69 Neutral | ¥2.28T | 13.66 | 11.64% | 1.52% | 9.81% | 32.64% | |
68 Neutral | ¥406.80B | 7.90 | 13.71% | 3.38% | 0.29% | 27.84% | |
65 Neutral | ¥351.55B | 10.69 | 8.14% | 2.61% | -1.45% | ― | |
61 Neutral | $10.43B | 7.12 | -0.05% | 2.87% | 2.86% | -36.73% |