| Breakdown | TTM | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 13.44B | 10.84B | 10.41B | 10.51B | 9.70B | 8.65B |
| Gross Profit | 3.97B | 3.21B | 2.82B | 2.93B | 2.85B | 2.45B |
| EBITDA | 775.27M | 705.26M | 346.26M | -601.14M | 456.76M | 424.45M |
| Net Income | 438.73M | 335.24M | 60.60M | -1.02B | 50.14M | 34.76M |
Balance Sheet | ||||||
| Total Assets | 9.89B | 10.19B | 10.37B | 10.10B | 10.22B | 10.00B |
| Cash, Cash Equivalents and Short-Term Investments | 1.97B | 2.22B | 1.70B | 1.27B | 1.39B | 1.49B |
| Total Debt | 1.92B | 2.47B | 3.00B | 2.68B | 1.50B | 1.42B |
| Total Liabilities | 4.34B | 4.63B | 5.02B | 4.72B | 3.65B | 3.29B |
| Stockholders Equity | 5.55B | 5.57B | 5.35B | 5.38B | 6.53B | 6.65B |
Cash Flow | ||||||
| Free Cash Flow | 0.00 | 1.31B | 256.49M | -785.32M | -217.40M | -309.01M |
| Operating Cash Flow | 0.00 | 1.37B | 312.48M | -439.60M | -36.54M | -14.45M |
| Investing Cash Flow | 0.00 | 40.23M | 143.06M | -415.32M | 175.22M | -114.89M |
| Financing Cash Flow | 0.00 | -910.07M | -61.61M | 680.07M | -258.95M | -468.42M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
82 Outperform | ¥5.68B | 10.32 | ― | 1.88% | -16.60% | -19.91% | |
81 Outperform | ¥3.92B | 9.85 | ― | 3.63% | 19.00% | 46.05% | |
75 Outperform | ¥6.35B | 11.00 | ― | 2.03% | 14.17% | ― | |
66 Neutral | ¥3.33B | 7.25 | ― | 4.09% | 14.64% | 48.31% | |
64 Neutral | ¥3.80B | 10.53 | ― | 3.77% | 1.12% | 65.72% | |
63 Neutral | $10.79B | 15.43 | 7.44% | 2.01% | 2.89% | -14.66% |