| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 2.55T | 2.53T | 2.35T | 2.13T | 1.76T | 1.68T |
| Gross Profit | 865.11B | 868.61B | 820.10B | 745.42B | 622.67B | 572.31B |
| EBITDA | 211.16B | 188.68B | 180.50B | 179.38B | 133.03B | 63.51B |
| Net Income | 61.02B | 45.71B | 44.18B | 54.37B | 30.37B | -32.73B |
Balance Sheet | ||||||
| Total Assets | 2.40T | 2.36T | 2.29T | 2.15T | 1.85T | 1.89T |
| Cash, Cash Equivalents and Short-Term Investments | 294.17B | 192.29B | 177.32B | 222.10B | 240.39B | 335.05B |
| Total Debt | 545.96B | 540.87B | 420.08B | 427.27B | 302.55B | 294.62B |
| Total Liabilities | 1.30T | 1.30T | 1.22T | 1.19T | 947.43B | 964.02B |
| Stockholders Equity | 1.08T | 1.03T | 1.04T | 931.56B | 902.04B | 920.25B |
Cash Flow | ||||||
| Free Cash Flow | 65.55B | 87.89B | 37.21B | -13.91B | 11.42B | 60.03B |
| Operating Cash Flow | 114.11B | 136.88B | 125.62B | 66.71B | 82.46B | 126.96B |
| Investing Cash Flow | -87.83B | -79.36B | -97.82B | -133.94B | -59.35B | -63.56B |
| Financing Cash Flow | -62.97B | -45.57B | -82.92B | 35.45B | -131.69B | -4.08B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
76 Outperform | ¥803.04B | 14.58 | 7.77% | 3.16% | 4.30% | 78.29% | |
76 Outperform | ¥388.21B | 18.40 | 8.83% | 2.33% | 6.29% | 8.74% | |
74 Outperform | ¥775.37B | 12.80 | 5.91% | 2.78% | 4.46% | 70.22% | |
73 Outperform | ¥739.08B | 17.67 | 10.63% | 2.03% | 5.40% | 23.70% | |
72 Outperform | ¥3.72T | 13.75 | 7.92% | 2.07% | 5.39% | 12.69% | |
63 Neutral | $10.79B | 15.43 | 7.44% | 2.01% | 2.89% | -14.66% | |
55 Neutral | ¥331.56B | -23.52 | -12.69% | 0.71% | -11.22% | -731.07% |