| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 2.10T | 2.06T | 2.07T | 2.02T | 2.04T | 1.70T |
| Gross Profit | 514.30B | 500.45B | 499.05B | 481.36B | 529.38B | 513.00B |
| EBITDA | 341.93B | 319.88B | 148.58B | 317.36B | 253.47B | 383.54B |
| Net Income | 85.36B | 69.16B | -94.04B | 65.80B | -3.15B | 123.84B |
Balance Sheet | ||||||
| Total Assets | 3.00T | 2.95T | 2.89T | 2.93T | 2.81T | 2.67T |
| Cash, Cash Equivalents and Short-Term Investments | 119.85B | 94.67B | 107.99B | 146.06B | 209.72B | 195.83B |
| Total Debt | 702.74B | 646.46B | 649.74B | 695.01B | 650.24B | 603.19B |
| Total Liabilities | 1.28T | 1.22T | 1.22T | 1.28T | 1.23T | 1.18T |
| Stockholders Equity | 1.49T | 1.49T | 1.44T | 1.45T | 1.39T | 1.31T |
Cash Flow | ||||||
| Free Cash Flow | 53.53B | 64.93B | 42.46B | -985.00M | -6.78B | 116.14B |
| Operating Cash Flow | 272.10B | 274.48B | 284.81B | 212.55B | 217.15B | 326.71B |
| Investing Cash Flow | -185.84B | -177.89B | -195.07B | -184.41B | -160.36B | -125.06B |
| Financing Cash Flow | -72.33B | -114.56B | -132.46B | -103.40B | -63.16B | -250.99B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
73 Outperform | ¥335.41B | 11.02 | 5.47% | 3.41% | 0.55% | 25.37% | |
73 Outperform | ¥432.46B | 11.95 | 9.59% | 3.91% | -2.06% | 46.42% | |
72 Outperform | ¥1.94T | 15.14 | 11.98% | 1.54% | 1.41% | 0.76% | |
69 Neutral | ¥1.49T | 17.45 | 3.63% | 3.98% | 1.39% | ― | |
63 Neutral | $10.79B | 15.43 | 7.44% | 2.01% | 2.89% | -14.66% | |
60 Neutral | ¥805.42B | 22.40 | 2.01% | 3.82% | -7.76% | 7.92% | |
58 Neutral | ¥951.15B | -23.68 | -2.50% | 3.49% | -4.57% | -190.44% |