| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 1.06T | 1.05T | 1.07T | 1.04T | 1.05T | 855.38B |
| Gross Profit | 225.87B | 227.97B | 222.20B | 186.38B | 199.22B | 177.32B |
| EBITDA | 104.17B | 107.16B | 98.45B | 71.04B | 88.47B | 80.94B |
| Net Income | 27.99B | 32.35B | 21.31B | -39.86B | 17.61B | 4.37B |
Balance Sheet | ||||||
| Total Assets | 1.20T | 1.27T | 1.23T | 1.24T | 1.26T | 1.07T |
| Cash, Cash Equivalents and Short-Term Investments | 57.35B | 68.91B | 61.87B | 87.53B | 63.38B | 38.25B |
| Total Debt | 467.43B | 458.27B | 484.33B | 528.96B | 509.33B | 384.21B |
| Total Liabilities | 789.67B | 783.25B | 805.82B | 845.62B | 840.55B | 690.47B |
| Stockholders Equity | 396.13B | 470.88B | 401.42B | 363.94B | 387.00B | 345.93B |
Cash Flow | ||||||
| Free Cash Flow | 0.00 | 31.32B | 3.42B | 37.04B | -32.88B | 8.88B |
| Operating Cash Flow | 0.00 | 72.97B | 46.21B | 89.09B | 7.93B | 44.81B |
| Investing Cash Flow | 0.00 | -20.59B | -17.08B | -66.46B | -73.16B | -147.61B |
| Financing Cash Flow | 0.00 | -45.39B | -62.59B | -2.92B | 83.95B | 99.55B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
77 Outperform | ¥113.82B | 10.07 | ― | 3.72% | 5.40% | 14.80% | |
75 Outperform | ¥592.42B | 20.62 | ― | 3.26% | 11.78% | 8.98% | |
74 Outperform | ¥171.40B | 8.76 | 6.23% | 1.11% | 2.88% | 16.60% | |
69 Neutral | ¥2.32T | 13.66 | 11.64% | 1.52% | 9.81% | 32.64% | |
68 Neutral | ¥416.67B | 7.90 | 13.71% | 3.38% | 0.29% | 27.84% | |
65 Neutral | ¥358.27B | 10.69 | 8.14% | 2.61% | -1.45% | ― | |
61 Neutral | $10.43B | 7.12 | -0.05% | 2.87% | 2.86% | -36.73% |