| Breakdown | TTM | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 23.09B | 22.89B | 21.82B | 17.67B | 16.93B | 16.30B |
| Gross Profit | 5.69B | 5.68B | 5.77B | 4.71B | 4.47B | 4.36B |
| EBITDA | 795.68M | 877.68M | 980.77M | 450.35M | 546.50M | 100.86M |
| Net Income | 325.84M | 406.38M | 519.97M | 60.78M | 163.92M | -331.58M |
Balance Sheet | ||||||
| Total Assets | 27.21B | 26.24B | 25.47B | 24.17B | 23.86B | 23.61B |
| Cash, Cash Equivalents and Short-Term Investments | 1.70B | 2.29B | 2.87B | 3.50B | 3.53B | 2.98B |
| Total Debt | 11.37B | 10.40B | 9.87B | 9.35B | 9.35B | 9.15B |
| Total Liabilities | 14.40B | 13.24B | 12.75B | 12.05B | 11.80B | 11.65B |
| Stockholders Equity | 12.81B | 13.00B | 12.72B | 12.13B | 12.06B | 11.96B |
Cash Flow | ||||||
| Free Cash Flow | 0.00 | -1.07B | -724.10M | -87.09M | 648.51M | 807.36M |
| Operating Cash Flow | 0.00 | -972.81M | -515.30M | -20.73M | 670.34M | 903.30M |
| Investing Cash Flow | 0.00 | 64.84M | -531.09M | 47.76M | -259.09M | -51.88M |
| Financing Cash Flow | 0.00 | 314.54M | 413.10M | -52.96M | 138.14M | -106.41M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
75 Outperform | ¥10.20B | 21.57 | ― | 5.26% | 6.89% | -1.46% | |
74 Outperform | ¥22.11B | 10.17 | ― | 3.84% | -2.12% | -15.35% | |
72 Outperform | ¥26.01B | 10.11 | ― | 2.97% | 34.99% | 211.99% | |
64 Neutral | $35.40B | 22.54 | 2.46% | 3.43% | 22.68% | -9.41% | |
61 Neutral | $18.38B | 12.79 | -2.54% | 3.03% | 1.52% | -15.83% | |
50 Neutral | ¥6.19B | ― | ― | 4.64% | -0.68% | 46.43% | |
48 Neutral | ¥27.42B | 57.23 | ― | 0.59% | 8.02% | 2.66% |