| Breakdown | TTM | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 10.97B | 10.61B | 9.53B | 8.21B | 7.34B | 7.54B |
| Gross Profit | 3.17B | 3.09B | 2.89B | 2.18B | 2.07B | 2.03B |
| EBITDA | 910.98M | 972.59M | 845.60M | 588.00M | 445.64M | 1.26B |
| Net Income | 401.74M | 456.45M | 299.72M | 185.82M | 293.04M | 835.85M |
Balance Sheet | ||||||
| Total Assets | 13.98B | 13.94B | 13.49B | 12.89B | 11.63B | 9.23B |
| Cash, Cash Equivalents and Short-Term Investments | 2.33B | 1.80B | 1.68B | 1.32B | 1.23B | 1.42B |
| Total Debt | 5.56B | 5.44B | 5.70B | 5.70B | 2.89B | 1.44B |
| Total Liabilities | 8.88B | 8.60B | 8.51B | 8.19B | 7.04B | 4.55B |
| Stockholders Equity | 5.09B | 5.35B | 4.97B | 4.70B | 4.56B | 4.65B |
Cash Flow | ||||||
| Free Cash Flow | 0.00 | 485.10M | 419.96M | -2.23B | -1.22B | -1.36B |
| Operating Cash Flow | 0.00 | 529.73M | 473.06M | -610.87M | 142.32M | -48.79M |
| Investing Cash Flow | 0.00 | 53.90M | -37.27M | -1.69B | -1.36B | 39.26M |
| Financing Cash Flow | 0.00 | -461.32M | -82.61M | 2.38B | 1.05B | 298.63M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
84 Outperform | ¥4.79B | 5.41 | ― | 6.92% | -28.71% | -31.89% | |
71 Outperform | ¥6.39B | 15.98 | ― | 1.98% | 22.88% | 71.56% | |
68 Neutral | ¥5.26B | 49.84 | ― | ― | -2.34% | -87.12% | |
64 Neutral | ¥6.10B | 8.83 | ― | 4.47% | -13.64% | -36.27% | |
64 Neutral | ¥4.78B | 90.14 | ― | 4.31% | -0.15% | 27.85% | |
63 Neutral | $10.79B | 15.43 | 7.44% | 2.01% | 2.89% | -14.66% |