| Breakdown | TTM | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 26.10B | 26.23B | 24.58B | 24.46B | 21.34B | 17.33B |
| Gross Profit | 4.46B | 4.66B | 4.48B | 3.94B | 3.36B | 2.97B |
| EBITDA | 2.33B | 2.44B | 2.33B | 910.00M | 1.39B | 782.00M |
| Net Income | 584.00M | 615.00M | 604.00M | -485.00M | 289.00M | -135.00M |
Balance Sheet | ||||||
| Total Assets | 23.37B | 24.75B | 23.34B | 23.88B | 20.89B | 17.89B |
| Cash, Cash Equivalents and Short-Term Investments | 5.08B | 5.42B | 4.88B | 5.23B | 3.30B | 3.50B |
| Total Debt | 8.16B | 8.48B | 8.78B | 10.45B | 8.29B | 6.43B |
| Total Liabilities | 13.84B | 14.65B | 14.88B | 16.43B | 13.50B | 11.45B |
| Stockholders Equity | 9.28B | 9.83B | 8.23B | 7.23B | 7.19B | 6.23B |
Cash Flow | ||||||
| Free Cash Flow | 0.00 | 989.00M | 1.61B | 187.00M | -1.61B | -2.05B |
| Operating Cash Flow | 0.00 | 1.67B | 2.38B | 1.50B | -1.02B | 291.00M |
| Investing Cash Flow | 0.00 | -736.00M | -769.00M | -1.32B | -698.00M | -2.22B |
| Financing Cash Flow | 0.00 | -761.00M | -2.24B | 1.47B | 1.34B | 524.00M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
72 Outperform | ¥6.63B | 11.71 | ― | 2.56% | 15.66% | -69.17% | |
71 Outperform | ¥6.54B | 19.55 | ― | 5.26% | 3.76% | -84.33% | |
68 Neutral | ¥5.23B | 9.08 | ― | 3.03% | 5.61% | 7.09% | |
61 Neutral | $37.18B | 12.37 | -10.20% | 1.83% | 8.50% | -7.62% | |
51 Neutral | ¥4.37B | -61.79 | ― | ― | -66.67% | -108.79% | |
46 Neutral | ¥4.52B | ― | ― | ― | -21.49% | -155.24% | |
43 Neutral | ¥6.06B | -4.03 | ― | ― | -28.46% | -124.75% |