| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 1.39T | 1.32T | 1.35T | 1.47T | 1.50T | 993.91B |
| Gross Profit | 721.40B | 636.22B | 752.40B | 834.63B | 859.63B | 544.34B |
| EBITDA | 439.92B | 404.42B | 340.96B | 459.96B | 516.82B | 307.18B |
| Net Income | -9.62B | -51.76B | 219.08B | 337.09B | 256.63B | 119.54B |
Balance Sheet | ||||||
| Total Assets | 4.23T | 4.18T | 4.49T | 3.17T | 2.81T | 2.43T |
| Cash, Cash Equivalents and Short-Term Investments | 267.63B | 295.90B | 229.25B | 434.68B | 336.07B | 221.92B |
| Total Debt | 1.18T | 1.21T | 1.42T | 667.66B | 770.01B | 831.32B |
| Total Liabilities | 1.68T | 1.73T | 1.95T | 1.16T | 1.28T | 1.27T |
| Stockholders Equity | 2.54T | 2.44T | 2.54T | 2.00T | 1.53T | 1.15T |
Cash Flow | ||||||
| Free Cash Flow | 339.62B | 347.87B | 195.59B | 402.98B | 407.24B | 261.76B |
| Operating Cash Flow | 424.90B | 437.02B | 325.48B | 491.20B | 473.38B | 298.70B |
| Investing Cash Flow | -123.60B | -124.69B | -1.28T | -267.49B | -97.52B | -663.13B |
| Financing Cash Flow | -247.15B | -253.84B | 692.35B | -175.82B | -288.82B | 349.60B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
78 Outperform | ¥179.24B | 13.16 | 1.86% | 0.76% | -14.55% | 100.23% | |
67 Neutral | ¥6.22T | 14.32 | -2.51% | 1.31% | 6.68% | -106.55% | |
67 Neutral | ¥26.76B | 14.10 | ― | 3.98% | 4.66% | ― | |
61 Neutral | $37.18B | 12.37 | -10.20% | 1.83% | 8.50% | -7.62% | |
53 Neutral | ¥1.67T | -7.44 | -4.26% | 2.30% | 7.29% | -216.41% | |
52 Neutral | ¥11.95B | -5.95 | ― | 1.86% | 11.06% | -804.16% | |
47 Neutral | ¥181.58B | -15.00 | ― | ― | -34.08% | -122.57% |