| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 2.64T | 2.53T | 2.58T | 2.41T | 2.25T | 1.81T |
| Gross Profit | 804.83B | 784.54B | 821.97B | 812.24B | 633.75B | 506.84B |
| EBITDA | 210.83B | 192.17B | 262.51B | 309.98B | 284.69B | 233.47B |
| Net Income | 26.70B | 16.11B | 108.07B | 158.42B | 174.44B | 155.58B |
Balance Sheet | ||||||
| Total Assets | 3.09T | 2.90T | 2.78T | 2.56T | 2.18T | 1.83T |
| Cash, Cash Equivalents and Short-Term Investments | 436.67B | 398.90B | 373.00B | 347.02B | 299.65B | 277.56B |
| Total Debt | 1.18T | 1.04T | 951.97B | 843.81B | 621.39B | 466.52B |
| Total Liabilities | 1.88T | 1.70T | 1.56T | 1.43T | 1.13T | 932.24B |
| Stockholders Equity | 1.16T | 1.13T | 1.16T | 1.08T | 1.00T | 859.23B |
Cash Flow | ||||||
| Free Cash Flow | 69.45B | 25.34B | 60.97B | -23.00B | -18.47B | 74.57B |
| Operating Cash Flow | 192.32B | 138.60B | 176.85B | 86.03B | 70.92B | 141.34B |
| Investing Cash Flow | -170.96B | -113.73B | -128.75B | -119.11B | -74.16B | -51.03B |
| Financing Cash Flow | 35.98B | -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 |
|---|---|---|---|---|---|---|---|
73 Outperform | ¥3.61T | 8.24 | 13.26% | 1.85% | 8.03% | 5.58% | |
70 Outperform | ¥6.34T | 41.65 | 4.59% | 0.78% | 6.97% | -12.71% | |
61 Neutral | $18.38B | 12.79 | -2.54% | 3.03% | 1.52% | -15.83% | |
59 Neutral | ¥1.84T | -82.83 | 9.73% | 3.61% | 2.12% | -72.79% | |
58 Neutral | ¥1.26T | -10.33 | 1.38% | 4.17% | 3.06% | -67.47% | |
56 Neutral | ¥5.57T | -11.86 | 4.09% | 4.41% | 0.50% | -159.91% | |
45 Neutral | ¥1.31T | -2.18 | -16.69% | ― | -4.95% | 20.69% |