| Breakdown | TTM | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 6.66B | 6.43B | 5.24B | 4.68B | 3.50B | 1.98B |
| Gross Profit | 1.61B | 1.52B | 1.17B | 1.03B | 785.13M | 541.43M |
| EBITDA | 989.00M | 981.65M | 699.33M | 619.40M | 378.48M | 209.23M |
| Net Income | 479.01M | 389.16M | 198.01M | 191.52M | 88.44M | 75.02M |
Balance Sheet | ||||||
| Total Assets | 7.25B | 6.65B | 5.89B | 5.08B | 4.14B | 4.26B |
| Cash, Cash Equivalents and Short-Term Investments | 1.85B | 1.06B | 996.16M | 900.02M | 492.38M | 1.06B |
| Total Debt | 3.25B | 2.96B | 3.05B | 2.73B | 2.51B | 2.61B |
| Total Liabilities | 4.32B | 4.23B | 4.19B | 3.84B | 3.23B | 3.41B |
| Stockholders Equity | 2.93B | 2.42B | 1.71B | 1.24B | 913.15M | 845.03M |
Cash Flow | ||||||
| Free Cash Flow | 0.00 | 166.72M | -142.77M | 235.75M | -333.00M | -157.31M |
| Operating Cash Flow | 0.00 | 542.92M | 242.53M | 519.88M | -8.49M | 141.01M |
| Investing Cash Flow | 0.00 | -360.09M | -381.55M | -233.14M | -355.51M | -890.91M |
| Financing Cash Flow | 0.00 | -205.44M | 207.26M | 85.19M | -217.66M | 1.24B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
79 Outperform | ¥4.70B | 9.71 | ― | 0.66% | 23.97% | 120.19% | |
72 Outperform | ¥3.09B | 8.19 | ― | 2.35% | 8.06% | ― | |
63 Neutral | $10.79B | 15.43 | 7.44% | 2.01% | 2.89% | -14.66% | |
63 Neutral | ¥2.69B | 12.24 | ― | 2.73% | -17.16% | -47.34% | |
61 Neutral | ¥5.78B | 33.47 | ― | 1.52% | 1.07% | ― | |
54 Neutral | ¥4.39B | ― | ― | 0.14% | -5.80% | 2.65% | |
46 Neutral | ¥3.45B | ― | ― | ― | -28.21% | -396.41% |