Breakdown | TTM | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 |
---|---|---|---|---|---|---|
Income Statement | ||||||
Total Revenue | 10.61B | 10.61B | 9.53B | 8.21B | 7.34B | 7.54B |
Gross Profit | 3.08B | 3.09B | 2.89B | 2.18B | 2.07B | 2.03B |
EBITDA | 975.52M | 972.59M | 845.60M | 588.00M | 445.64M | 1.26B |
Net Income | 455.77M | 456.45M | 299.72M | 185.82M | 293.04M | 835.85M |
Balance Sheet | ||||||
Total Assets | 13.94B | 13.94B | 13.49B | 12.89B | 11.63B | 9.23B |
Cash, Cash Equivalents and Short-Term Investments | 1.80B | 1.80B | 1.68B | 1.32B | 1.23B | 1.42B |
Total Debt | 5.44B | 5.44B | 5.70B | 5.70B | 2.89B | 1.44B |
Total Liabilities | 8.60B | 8.60B | 8.51B | 8.19B | 7.04B | 4.55B |
Stockholders Equity | 5.35B | 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 | 5.33 | 12.95% | 7.02% | -28.71% | -31.89% | |
79 Outperform | ¥6.37B | 15.94 | ― | 1.98% | 22.88% | 71.56% | |
68 Neutral | ¥5.41B | 52.20 | 2.05% | ― | -2.34% | -87.12% | |
64 Neutral | ¥6.32B | 9.15 | 4.36% | 4.36% | -13.64% | -36.27% | |
55 Neutral | ¥4.82B | 90.92 | 1.32% | 4.31% | -0.15% | 27.85% | |
63 Neutral | $10.79B | 15.43 | 7.44% | 2.01% | 2.89% | -14.66% |