| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 4.48T | 4.43T | 4.43T | 4.31T | 4.11T | 3.25T |
| Gross Profit | 1.73T | 1.58T | 1.60T | 1.54T | 1.50T | 1.23T |
| EBITDA | 818.33B | 835.42B | 810.06B | 775.59B | 719.59B | 628.59B |
| Net Income | 343.49B | 327.26B | 284.99B | 327.93B | 298.93B | 161.56B |
Balance Sheet | ||||||
| Total Assets | 5.65T | 5.75T | 5.72T | 5.43T | 4.96T | 4.57T |
| Cash, Cash Equivalents and Short-Term Investments | 642.94B | 713.81B | 706.73B | 724.60B | 518.90B | 787.54B |
| Total Debt | 799.67B | 827.01B | 727.72B | 830.16B | 767.17B | 811.14B |
| Total Liabilities | 1.91T | 2.03T | 1.94T | 2.02T | 1.95T | 1.90T |
| Stockholders Equity | 3.68T | 3.66T | 3.73T | 3.35T | 2.97T | 2.63T |
Cash Flow | ||||||
| Free Cash Flow | 429.07B | 409.35B | 249.55B | 378.98B | 47.19B | 120.50B |
| Operating Cash Flow | 681.36B | 660.44B | 548.84B | 661.43B | 268.48B | 281.54B |
| Investing Cash Flow | -228.46B | -224.97B | -255.06B | -297.72B | -338.00B | 131.70B |
| Financing Cash Flow | -435.85B | -429.90B | -343.26B | -183.66B | -364.11B | -379.32B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
81 Outperform | ¥583.58B | 8.64 | 15.27% | 2.93% | 2.97% | 0.49% | |
74 Outperform | ¥564.91B | 9.06 | 8.58% | 2.62% | 8.21% | 72.79% | |
73 Outperform | ¥4.35T | 12.39 | 6.59% | 3.07% | 1.37% | 32.33% | |
70 Outperform | ¥1.13T | 9.84 | 9.11% | 1.60% | 13.08% | 78.00% | |
69 Neutral | ¥546.96B | 9.58 | 4.89% | 2.59% | 1.09% | ― | |
61 Neutral | $18.38B | 12.79 | -2.54% | 3.03% | 1.52% | -15.83% |