| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 8.10T | 7.79T | 7.25T | 9.19T | 8.51T | 6.33T |
| Gross Profit | 1.14T | 1.15T | 1.07T | 1.05T | 895.33B | 675.42B |
| EBITDA | 695.00B | 616.02B | 505.96B | 578.30B | 457.11B | 307.84B |
| Net Income | 570.34B | 502.96B | 470.46B | 540.45B | 421.35B | 219.33B |
Balance Sheet | ||||||
| Total Assets | 9.29T | 9.20T | 8.92T | 7.95T | 8.26T | 6.94T |
| Cash, Cash Equivalents and Short-Term Investments | 584.34B | 569.53B | 506.27B | 610.31B | 578.72B | 745.98B |
| Total Debt | 2.65T | 2.78T | 2.41T | 2.49T | 2.82T | 2.92T |
| Total Liabilities | 5.27T | 5.43T | 5.36T | 5.12T | 6.06T | 5.27T |
| Stockholders Equity | 3.88T | 3.63T | 3.46T | 2.73T | 2.10T | 1.57T |
Cash Flow | ||||||
| Free Cash Flow | 397.96B | 420.39B | 289.10B | 502.07B | 210.11B | 272.98B |
| Operating Cash Flow | 557.51B | 597.95B | 442.47B | 606.33B | 311.92B | 397.07B |
| Investing Cash Flow | -166.69B | -367.03B | -350.26B | 163.77B | -82.88B | -115.97B |
| Financing Cash Flow | -291.37B | -150.31B | -238.33B | -773.56B | -416.42B | -68.79B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
77 Outperform | $5.87T | 15.90 | 13.49% | 2.10% | 5.32% | 9.73% | |
77 Outperform | ¥6.85T | 11.24 | 12.86% | 2.48% | 3.19% | 72.26% | |
74 Outperform | ¥13.69T | 15.20 | 11.47% | 2.28% | -1.33% | -7.40% | |
71 Outperform | ¥7.71T | 13.35 | 15.34% | 2.29% | 9.62% | 25.71% | |
68 Neutral | ¥15.60T | 15.08 | 15.80% | 2.11% | 0.93% | 15.80% | |
63 Neutral | $10.79B | 15.43 | 7.44% | 2.01% | 2.89% | -14.66% | |
60 Neutral | ¥14.33T | 21.55 | 7.39% | 2.94% | -7.54% | -35.70% |