| Breakdown | TTM | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 977.28B | 779.71B | 486.51B | 560.19B | 416.90B | 312.79B |
| Gross Profit | 593.41B | 445.08B | 246.03B | 319.06B | 235.91B | 168.29B |
| EBITDA | 394.09B | 257.13B | 105.63B | 193.38B | 131.59B | 83.25B |
| Net Income | 261.68B | 161.18B | 62.29B | 130.40B | 87.30B | 69.79B |
Balance Sheet | ||||||
| Total Assets | 971.54B | 854.21B | 671.23B | 600.22B | 494.70B | 422.64B |
| Cash, Cash Equivalents and Short-Term Investments | 298.20B | 262.54B | 106.70B | 85.54B | 116.58B | 149.16B |
| Total Debt | 91.14B | 93.50B | 94.44B | 50.84B | 43.46B | 11.85B |
| Total Liabilities | 361.20B | 347.67B | 240.05B | 231.53B | 200.07B | 142.27B |
| Stockholders Equity | 610.34B | 506.54B | 431.18B | 368.69B | 294.62B | 280.37B |
Cash Flow | ||||||
| Free Cash Flow | 304.45B | 268.56B | 12.13B | 46.64B | 60.67B | 54.55B |
| Operating Cash Flow | 333.03B | 285.97B | 32.67B | 70.22B | 78.89B | 67.83B |
| Investing Cash Flow | -47.48B | -42.19B | -27.94B | -26.71B | -46.91B | -16.83B |
| Financing Cash Flow | -153.97B | -82.82B | 10.76B | -77.43B | -68.74B | -30.41B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
77 Outperform | ¥1.17T | 13.34 | 21.73% | 2.36% | 11.29% | 11.38% | |
75 Outperform | $14.03T | 53.72 | 47.37% | 0.25% | 63.36% | 149.43% | |
73 Outperform | $5.02T | 39.73 | 25.78% | 0.78% | 13.45% | 20.37% | |
73 Outperform | $14.19T | 26.22 | 27.73% | 1.88% | 16.74% | 16.03% | |
67 Neutral | $2.66T | 28.02 | 53.12% | 1.09% | 32.51% | 57.19% | |
64 Neutral | ¥3.65T | -72.76 | -2.51% | 1.36% | -10.97% | -118.87% | |
61 Neutral | $37.18B | 12.37 | -10.20% | 1.83% | 8.50% | -7.62% |