| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 4.66T | 4.62T | 4.51T | 4.18T | 4.03T | 3.51T |
| Gross Profit | 2.17T | 2.16T | 2.14T | 1.97T | 1.83T | 1.63T |
| EBITDA | 703.06B | 728.60B | 540.37B | 631.71B | 579.98B | 524.60B |
| Net Income | 308.13B | 332.05B | 160.03B | 264.51B | 243.96B | 214.72B |
Balance Sheet | ||||||
| Total Assets | 6.24T | 6.14T | 5.77T | 5.42T | 5.10T | 4.75T |
| Cash, Cash Equivalents and Short-Term Investments | 651.33B | 618.43B | 506.34B | 405.14B | 373.01B | 404.77B |
| Total Debt | 1.23T | 946.16B | 663.50B | 517.32B | 417.41B | 320.97B |
| Total Liabilities | 2.58T | 2.36T | 2.12T | 1.81T | 1.75T | 1.65T |
| Stockholders Equity | 3.43T | 3.49T | 3.38T | 3.35T | 3.11T | 2.87T |
Cash Flow | ||||||
| Free Cash Flow | 155.70B | 213.74B | 369.83B | 220.88B | 74.08B | 273.68B |
| Operating Cash Flow | 428.47B | 475.90B | 606.83B | 451.19B | 262.60B | 451.03B |
| Investing Cash Flow | -243.05B | -237.45B | -297.32B | -275.37B | -180.82B | -207.26B |
| Financing Cash Flow | -282.80B | -179.22B | -226.00B | -156.73B | -146.84B | -267.37B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
79 Outperform | ¥107.86B | 14.52 | ― | 4.76% | 1.01% | 79.22% | |
78 Outperform | ¥112.72B | 11.92 | 22.46% | 4.06% | -4.92% | 94.42% | |
70 Outperform | ¥60.25B | 14.33 | ― | 4.01% | 0.34% | 9.38% | |
63 Neutral | ¥936.99B | 51.53 | 6.07% | 3.69% | 3.69% | -66.27% | |
61 Neutral | $37.18B | 12.37 | -10.20% | 1.83% | 8.50% | -7.62% | |
61 Neutral | ¥4.08T | 12.01 | ― | 3.27% | 1.75% | 93.78% | |
53 Neutral | ¥173.36B | -72.99 | -6.21% | 1.61% | -1.34% | -107.63% |