| Breakdown | TTM | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 22.11B | 21.68B | 21.31B | 20.20B | 19.40B | 17.32B |
| Gross Profit | 4.15B | 4.13B | 3.78B | 3.59B | 3.16B | 2.71B |
| EBITDA | 710.66M | 1.05B | 945.85M | 773.14M | 788.02M | 552.17M |
| Net Income | 510.79M | 629.56M | 561.24M | 462.84M | 489.27M | 317.12M |
Balance Sheet | ||||||
| Total Assets | 17.85B | 18.64B | 18.46B | 18.17B | 16.26B | 15.85B |
| Cash, Cash Equivalents and Short-Term Investments | 6.70B | 6.12B | 6.23B | 7.08B | 5.82B | 5.31B |
| Total Debt | 152.59M | 165.08M | 228.71M | 322.87M | 236.91M | 317.23M |
| Total Liabilities | 5.82B | 6.44B | 6.56B | 7.21B | 6.04B | 6.20B |
| Stockholders Equity | 11.74B | 11.90B | 11.59B | 10.70B | 9.99B | 9.40B |
Cash Flow | ||||||
| Free Cash Flow | 0.00 | 276.29M | -852.62M | 901.00M | 424.16M | 595.48M |
| Operating Cash Flow | 0.00 | 354.00M | -772.80M | 932.17M | 467.19M | 614.25M |
| Investing Cash Flow | 0.00 | -605.64M | -676.11M | 68.85M | 12.98M | 9.78M |
| Financing Cash Flow | 0.00 | -247.89M | -191.28M | -5.52M | -145.75M | -164.61M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
77 Outperform | ¥18.51B | 9.52 | ― | 3.81% | -4.72% | -10.50% | |
76 Outperform | ¥6.76B | 9.68 | ― | 1.69% | 11.54% | 33.71% | |
69 Neutral | ¥14.30B | 18.60 | ― | 4.00% | -1.00% | -14.87% | |
64 Neutral | ¥5.82B | 5.89 | ― | 2.55% | 0.57% | 8.60% | |
63 Neutral | $10.79B | 15.43 | 7.44% | 2.01% | 2.89% | -14.66% | |
63 Neutral | ¥22.76B | 6.61 | ― | 3.55% | 12.31% | 90.88% | |
59 Neutral | ¥7.89B | 24.41 | ― | 2.78% | 1.08% | 82.69% |