| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 16.24B | 16.24B | 15.80B | 15.86B | 15.31B | 16.16B |
| Gross Profit | 5.02B | 5.03B | 4.74B | 4.49B | 4.21B | 4.58B |
| EBITDA | 834.58M | 702.00M | 893.33M | 812.12M | 825.14M | 900.65M |
| Net Income | 319.54M | 319.00M | 274.50M | 207.48M | 178.93M | 256.22M |
Balance Sheet | ||||||
| Total Assets | 7.98B | 7.98B | 7.67B | 8.35B | 8.95B | 9.39B |
| Cash, Cash Equivalents and Short-Term Investments | 1.30B | 1.30B | 1.18B | 1.34B | 1.53B | 1.65B |
| Total Debt | 2.88B | 2.83B | 3.10B | 4.11B | 4.76B | 4.98B |
| Total Liabilities | 4.81B | 4.81B | 4.78B | 5.74B | 6.47B | 6.99B |
| Stockholders Equity | 3.14B | 3.14B | 2.86B | 2.58B | 2.45B | 2.37B |
Cash Flow | ||||||
| Free Cash Flow | 0.00 | 547.00M | 541.13M | 539.05M | 339.99M | 1.27B |
| Operating Cash Flow | 0.00 | 610.00M | 863.66M | 642.06M | 584.72M | 1.44B |
| Investing Cash Flow | 0.00 | -157.00M | 41.38M | -120.87M | -294.47M | -183.57M |
| Financing Cash Flow | 0.00 | -332.00M | -1.07B | -708.99M | -401.71M | -1.20B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
77 Outperform | ¥3.36B | 7.56 | ― | 1.93% | -1.00% | 105.56% | |
68 Neutral | ¥3.49B | 7.56 | ― | 3.69% | 0.62% | -24.08% | |
67 Neutral | ¥1.14B | 12.13 | ― | 2.07% | 7.89% | ― | |
64 Neutral | ¥2.54B | 7.35 | ― | 2.31% | 2.68% | -1.62% | |
64 Neutral | ¥2.11B | 9.89 | ― | 3.72% | 9.08% | 40.91% | |
63 Neutral | $10.79B | 15.43 | 7.44% | 2.01% | 2.89% | -14.66% | |
61 Neutral | ¥5.63B | 10.36 | ― | 2.72% | -1.30% | ― |