| Breakdown | TTM | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 4.58T | 4.51T | 4.18T | 4.03T | 3.51T | 3.16T |
| Gross Profit | 2.14T | 2.14T | 1.97T | 1.83T | 1.63T | 1.38T |
| EBITDA | 703.47B | 540.37B | 631.71B | 579.98B | 524.60B | 358.96B |
| Net Income | 161.03B | 160.03B | 264.51B | 243.96B | 214.72B | 83.32B |
Balance Sheet | ||||||
| Total Assets | 6.01T | 5.77T | 5.42T | 5.10T | 4.75T | 4.63T |
| Cash, Cash Equivalents and Short-Term Investments | 702.99B | 506.34B | 405.14B | 373.01B | 404.77B | 407.75B |
| Total Debt | 1.21T | 663.50B | 517.32B | 417.41B | 320.97B | 506.17B |
| Total Liabilities | 2.58T | 2.12T | 1.81T | 1.75T | 1.65T | 1.84T |
| Stockholders Equity | 3.16T | 3.38T | 3.35T | 3.11T | 2.87T | 2.58T |
Cash Flow | ||||||
| Free Cash Flow | 280.18B | 369.83B | 220.88B | 74.08B | 273.68B | 169.09B |
| Operating Cash Flow | 527.38B | 606.83B | 451.19B | 262.60B | 451.03B | 333.81B |
| Investing Cash Flow | -282.57B | -297.32B | -275.37B | -180.82B | -207.26B | -155.44B |
| Financing Cash Flow | -117.29B | -226.00B | -156.73B | -146.84B | -267.37B | -183.45B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
75 Outperform | ¥637.25B | 12.83 | 6.07% | 3.69% | 0.48% | 6.92% | |
73 Outperform | ¥4.59T | 26.55 | ― | 3.27% | 4.02% | -41.52% | |
69 Neutral | ¥91.54B | 21.29 | ― | 4.76% | 1.81% | 9.07% | |
65 Neutral | ¥148.73B | 21.52 | ― | 1.92% | 7.46% | -8.01% | |
62 Neutral | ¥108.06B | 18.82 | 17.33% | 4.10% | -8.93% | 48.98% | |
61 Neutral | $37.18B | 12.37 | -10.20% | 1.83% | 8.50% | -7.62% | |
55 Neutral | ¥153.93B | -22.53 | -6.22% | 1.61% | -4.91% | -136.94% |