| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 3.74B | 3.22B | 2.88B | 2.61B | 2.17B |
| Gross Profit | 2.34B | 3.22B | 2.88B | 2.61B | 2.17B |
| EBITDA | 813.05M | 448.91M | 332.91M | 443.51M | 203.89M |
| Net Income | 528.47M | 280.12M | 196.88M | 255.39M | 105.19M |
Balance Sheet | |||||
| Total Assets | 5.34B | 4.60B | 3.41B | 2.91B | 2.26B |
| Cash, Cash Equivalents and Short-Term Investments | 2.76B | 2.46B | 1.73B | 1.62B | 1.33B |
| Total Debt | 494.92M | 503.18M | 502.22M | 403.73M | 342.38M |
| Total Liabilities | 2.84B | 2.62B | 2.31B | 2.01B | 1.60B |
| Stockholders Equity | 2.49B | 1.98B | 1.10B | 905.61M | 651.91M |
Cash Flow | |||||
| Free Cash Flow | 378.97M | 145.17M | 32.24M | 256.13M | 143.34M |
| Operating Cash Flow | 383.75M | 196.63M | 64.11M | 278.11M | 190.25M |
| Investing Cash Flow | -65.07M | -59.41M | -53.48M | -27.17M | -57.12M |
| Financing Cash Flow | -19.30M | 593.50M | 98.50M | 39.41M | 98.77M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
73 Outperform | ¥7.74B | 19.29 | ― | 2.85% | 12.33% | -15.46% | |
71 Outperform | ¥7.42B | 22.47 | ― | 3.41% | 0.61% | -11.34% | |
68 Neutral | $18.00B | 11.42 | 9.92% | 3.81% | 9.73% | 1.22% | |
65 Neutral | ¥6.57B | 12.51 | ― | 3.66% | 4.48% | 19.69% | |
63 Neutral | ¥7.43B | 13.74 | ― | 0.72% | 16.04% | 86.97% | |
53 Neutral | ¥2.14B | 787.34 | ― | 0.62% | 1.87% | 51.81% | |
38 Underperform | ¥5.91B | -2.23 | ― | ― | -16.91% | 28.05% |