| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 13.52B | 13.57B | 13.81B | 12.78B | 11.94B | 11.51B |
| Gross Profit | 4.69B | 4.72B | 4.64B | 4.05B | 3.57B | 4.04B |
| EBITDA | 720.82M | 699.84M | 824.37M | 621.50M | 230.74M | 775.37M |
| Net Income | 399.31M | 250.06M | 457.90M | 239.21M | 94.05M | 436.61M |
Balance Sheet | ||||||
| Total Assets | 11.07B | 11.43B | 12.31B | 12.08B | 10.90B | 11.11B |
| Cash, Cash Equivalents and Short-Term Investments | 2.14B | 1.80B | 2.84B | 2.65B | 1.81B | 1.86B |
| Total Debt | 593.00M | 823.05M | 696.84M | 751.66M | 92.09M | 211.31M |
| Total Liabilities | 4.27B | 4.43B | 5.63B | 5.68B | 4.74B | 4.66B |
| Stockholders Equity | 6.80B | 7.00B | 6.69B | 6.41B | 6.15B | 6.45B |
Cash Flow | ||||||
| Free Cash Flow | 0.00 | -1.00B | 644.64M | 387.46M | 310.57M | 450.42M |
| Operating Cash Flow | 0.00 | -872.77M | 753.16M | 649.01M | 376.44M | 490.10M |
| Investing Cash Flow | 0.00 | -215.09M | -66.83M | -318.51M | -136.83M | -312.15M |
| Financing Cash Flow | 0.00 | -45.59M | -503.30M | 509.28M | -287.79M | -212.99M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
79 Outperform | ¥5.54B | 8.84 | ― | 6.61% | -30.65% | -46.85% | |
71 Outperform | ¥6.22B | 16.81 | ― | 4.08% | -11.74% | -46.96% | |
70 Outperform | ¥5.72B | 6.11 | ― | 2.50% | 9.07% | ― | |
67 Neutral | ¥6.89B | 3.03 | ― | 1.37% | -3.05% | ― | |
63 Neutral | $10.79B | 15.43 | 7.44% | 2.01% | 2.89% | -14.66% | |
62 Neutral | ¥5.70B | 17.92 | ― | ― | 9.59% | 54.63% | |
58 Neutral | ¥6.11B | 28.64 | ― | 2.64% | 2.49% | -32.03% |