| Breakdown | TTM | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 3.25T | 3.20T | 2.96T | 2.86T | 2.53T | 2.19T |
| Gross Profit | 1.32T | 1.30T | 1.19T | 1.14T | 1.03T | 869.69B |
| EBITDA | 480.46B | 512.91B | 426.74B | 415.29B | 362.70B | 288.90B |
| Net Income | 270.75B | 260.95B | 243.51B | 219.42B | 211.18B | 181.21B |
Balance Sheet | ||||||
| Total Assets | 5.53T | 5.25T | 4.78T | 4.13T | 3.96T | 3.55T |
| Cash, Cash Equivalents and Short-Term Investments | 160.88B | 172.11B | 179.72B | 268.61B | 486.33B | 394.80B |
| Total Debt | 922.82B | 802.28B | 607.63B | 536.90B | 588.82B | 609.58B |
| Total Liabilities | 2.04T | 1.90T | 1.61T | 1.35T | 1.43T | 1.33T |
| Stockholders Equity | 3.49T | 3.35T | 3.17T | 2.76T | 2.50T | 2.20T |
Cash Flow | ||||||
| Free Cash Flow | -103.93B | -74.63B | -56.77B | -113.02B | 158.03B | 295.25B |
| Operating Cash Flow | 422.35B | 428.16B | 407.94B | 210.45B | 323.93B | 420.86B |
| Investing Cash Flow | -535.75B | -541.95B | -527.42B | -323.23B | -153.54B | -279.38B |
| Financing Cash Flow | 87.65B | 108.88B | -462.00M | -123.69B | -105.18B | -163.09B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
79 Outperform | ¥762.21B | 19.13 | 10.63% | 2.03% | 5.40% | 23.70% | |
76 Outperform | ¥841.38B | 15.28 | 7.77% | 3.16% | 4.30% | 78.29% | |
76 Outperform | ¥393.53B | 18.65 | 8.83% | 2.33% | 6.29% | 8.74% | |
74 Outperform | ¥843.68B | 13.93 | 5.91% | 2.78% | 4.46% | 70.22% | |
72 Outperform | ¥4.14T | 15.33 | 7.92% | 2.07% | 5.39% | 12.69% | |
63 Neutral | $10.79B | 15.43 | 7.44% | 2.01% | 2.89% | -14.66% | |
55 Neutral | ¥361.30B | -25.12 | -12.69% | 0.71% | -11.22% | -731.07% |