| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 3.12T | 3.02T | 3.02T | 3.02T | 2.68T | 2.20T |
| Gross Profit | 923.09B | 884.31B | 927.98B | 876.47B | 685.68B | 631.81B |
| EBITDA | 448.27B | 408.99B | 403.39B | 399.57B | 264.38B | 286.30B |
| Net Income | 218.63B | 186.69B | 230.44B | 238.46B | 156.47B | 175.64B |
Balance Sheet | ||||||
| Total Assets | 6.27T | 6.20T | 6.02T | 5.36T | 4.77T | 3.77T |
| Cash, Cash Equivalents and Short-Term Investments | 238.40B | 276.96B | 295.13B | 222.12B | 225.80B | 258.64B |
| Total Debt | 2.28T | 2.24T | 2.34T | 2.05T | 1.66T | 1.14T |
| Total Liabilities | 3.33T | 3.33T | 3.28T | 2.94T | 2.66T | 1.99T |
| Stockholders Equity | 2.69T | 2.62T | 2.48T | 2.18T | 1.87T | 1.68T |
Cash Flow | ||||||
| Free Cash Flow | 185.01B | 174.89B | 100.91B | -167.16B | -142.25B | -4.92B |
| Operating Cash Flow | 319.81B | 327.90B | 282.08B | -17.27B | -7.68B | 92.51B |
| Investing Cash Flow | -143.75B | -163.73B | -208.88B | -173.44B | -318.50B | -127.37B |
| Financing Cash Flow | -164.72B | -184.46B | -26.28B | 178.40B | 282.56B | 60.59B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
83 Outperform | ¥348.11B | 18.05 | ― | 2.99% | 5.65% | 11.14% | |
70 Outperform | ¥3.20T | 9.53 | 7.55% | 2.22% | 5.51% | 12.24% | |
69 Neutral | ¥5.93T | 12.74 | ― | 4.06% | 0.69% | -12.55% | |
63 Neutral | $10.79B | 15.43 | 7.44% | 2.01% | 2.89% | -14.66% | |
61 Neutral | ¥1.21T | 16.50 | 9.16% | 3.98% | 2.49% | -10.13% | |
61 Neutral | ¥40.81B | -7.71 | ― | 1.56% | 10.30% | ― |