| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 2.53T | 2.58T | 2.41T | 2.25T | 1.81T |
| Gross Profit | 784.54B | 821.97B | 812.24B | 633.75B | 506.84B |
| EBITDA | 192.17B | 262.51B | 309.98B | 284.69B | 233.47B |
| Net Income | 16.11B | 108.07B | 158.42B | 174.44B | 155.58B |
Balance Sheet | |||||
| Total Assets | 2.90T | 2.78T | 2.56T | 2.18T | 1.83T |
| Cash, Cash Equivalents and Short-Term Investments | 398.90B | 373.00B | 347.02B | 299.65B | 277.56B |
| Total Debt | 1.04T | 951.97B | 843.81B | 621.39B | 466.52B |
| Total Liabilities | 1.70T | 1.56T | 1.43T | 1.13T | 932.24B |
| Stockholders Equity | 1.13T | 1.16T | 1.08T | 1.00T | 859.23B |
Cash Flow | |||||
| Free Cash Flow | 25.34B | 60.97B | -23.00B | -18.47B | 74.57B |
| Operating Cash Flow | 138.60B | 176.85B | 86.03B | 70.92B | 141.34B |
| Investing Cash Flow | -113.73B | -128.75B | -119.11B | -74.16B | -51.03B |
| Financing Cash Flow | -2.82B | -46.43B | 91.52B | 23.10B | -93.49B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
74 Outperform | ¥3.81T | 9.91 | 13.26% | 1.85% | 2.99% | 9.99% | |
68 Neutral | ¥6.35T | 13.95 | 4.59% | 0.78% | 2.91% | -11.26% | |
61 Neutral | $18.38B | 12.79 | -2.54% | 3.03% | 1.52% | -15.83% | |
58 Neutral | ¥1.85T | -82.83 | 9.73% | 3.61% | 1.04% | -31.52% | |
57 Neutral | ¥1.06T | 69.91 | 1.38% | 4.17% | -1.83% | -89.60% | |
56 Neutral | ¥5.11T | 9.73 | 4.09% | 4.41% | -0.43% | -26.68% | |
47 Neutral | ¥1.22T | -12.05 | -16.69% | ― | -3.01% | -755.71% |