| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 1.38T | 1.37T | 1.35T | 1.32T | 1.28T | 1.20T |
| Gross Profit | 285.27B | 280.23B | 253.19B | 225.50B | 207.07B | 200.98B |
| EBITDA | 378.97B | 383.27B | 350.96B | 319.04B | 286.18B | 271.85B |
| Net Income | 84.35B | 85.28B | 72.14B | 4.76B | 50.29B | 49.15B |
Balance Sheet | ||||||
| Total Assets | 6.79T | 6.86T | 6.46T | 6.08T | 5.66T | 5.60T |
| Cash, Cash Equivalents and Short-Term Investments | 606.01B | 598.36B | 601.72B | 542.78B | 593.29B | 530.66B |
| Total Debt | 4.97T | 4.94T | 4.76T | 4.52T | 4.27T | 4.30T |
| Total Liabilities | 5.66T | 5.69T | 5.45T | 5.19T | 4.87T | 4.91T |
| Stockholders Equity | 983.99B | 1.03T | 874.47B | 763.63B | 675.46B | 572.67B |
Cash Flow | ||||||
| Free Cash Flow | 94.66B | 94.66B | -191.89B | -41.06B | 215.68B | 46.60B |
| Operating Cash Flow | 112.42B | 51.37B | -176.74B | -31.43B | 227.38B | 51.33B |
| Investing Cash Flow | -31.47B | -31.47B | -108.50B | -31.31B | -16.07B | -97.41B |
| Financing Cash Flow | -43.38B | -43.38B | 261.90B | 6.93B | -201.42B | 18.95B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
80 Outperform | ¥120.03B | 9.92 | ― | 2.95% | 8.02% | 4.39% | |
72 Outperform | ¥946.96B | 6.97 | ― | 3.62% | 5.24% | 69.92% | |
72 Outperform | ¥12.40B | 8.03 | ― | 3.83% | 6.66% | 13.62% | |
68 Neutral | ¥29.84B | 8.12 | ― | 4.00% | -13.01% | 9.74% | |
64 Neutral | ¥39.68B | 6.80 | ― | 4.19% | 0.17% | 58.30% | |
64 Neutral | ¥367.30B | 7.53 | ― | 3.79% | -0.03% | -42.34% | |
63 Neutral | $10.79B | 15.43 | 7.44% | 2.01% | 2.89% | -14.66% |