| Breakdown | TTM | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 10.74B | 11.26B | 12.25B | 10.92B | 10.47B | 10.98B |
| Gross Profit | 630.88M | 752.22M | 1.65B | 1.57B | 1.49B | 1.46B |
| EBITDA | 562.52M | 181.42M | 901.35M | 952.69M | 839.40M | 941.31M |
| Net Income | -441.62M | -335.32M | 271.40M | 289.83M | 236.57M | 297.05M |
Balance Sheet | ||||||
| Total Assets | 12.39B | 12.97B | 15.20B | 13.94B | 13.62B | 14.56B |
| Cash, Cash Equivalents and Short-Term Investments | 1.14B | 1.90B | 642.20M | 660.52M | 721.32M | 718.60M |
| Total Debt | 2.69B | 3.11B | 3.25B | 2.92B | 3.03B | 2.94B |
| Total Liabilities | 7.40B | 7.95B | 9.05B | 7.93B | 7.87B | 8.36B |
| Stockholders Equity | 4.06B | 4.09B | 5.23B | 5.13B | 4.91B | 5.39B |
Cash Flow | ||||||
| Free Cash Flow | 0.00 | 517.89M | -399.24M | -126.18M | -111.49M | 323.12M |
| Operating Cash Flow | 0.00 | 896.17M | 386.89M | 459.77M | 412.15M | 551.21M |
| Investing Cash Flow | 0.00 | 640.14M | -680.17M | -403.00M | -366.25M | 2.44M |
| Financing Cash Flow | 0.00 | -277.15M | 269.96M | -117.56M | -43.18M | -425.73M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
78 Outperform | ¥12.05B | 13.93 | ― | 4.54% | 4.38% | -12.68% | |
76 Outperform | ¥14.65B | 12.15 | ― | 1.20% | 6.42% | -6.32% | |
70 Outperform | ¥19.45B | 13.91 | ― | 4.39% | 5.06% | -15.22% | |
68 Neutral | ¥58.92B | 8.01 | ― | 3.50% | 4.40% | 47.13% | |
63 Neutral | ¥2.85B | -30.54 | ― | 6.31% | 2.07% | -145.09% | |
61 Neutral | $18.38B | 12.79 | -2.54% | 3.03% | 1.52% | -15.83% | |
53 Neutral | ¥1.70B | -5.74 | ― | 1.62% | -9.32% | -597.13% |