| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 2.57T | 2.58T | 2.24T | 2.62T | 2.35T |
| Gross Profit | 240.66B | 221.69B | 227.55B | 275.85B | 202.06B |
| EBITDA | 250.08B | 245.42B | 220.00B | 306.34B | 169.05B |
| Net Income | 2.69B | 31.73B | 37.05B | 108.32B | 72.07B |
Balance Sheet | |||||
| Total Assets | 2.41T | 2.30T | 2.11T | 2.08T | 1.62T |
| Cash, Cash Equivalents and Short-Term Investments | 283.39B | 251.34B | 315.08B | 276.68B | 193.09B |
| Total Debt | 878.83B | 795.93B | 734.38B | 631.66B | 380.32B |
| Total Liabilities | 1.57T | 1.42T | 1.29T | 1.30T | 961.26B |
| Stockholders Equity | 829.49B | 853.95B | 800.06B | 756.51B | 636.58B |
Cash Flow | |||||
| Free Cash Flow | 140.45B | 170.19B | 132.99B | 251.21B | -11.85B |
| Operating Cash Flow | 208.66B | 227.87B | 185.71B | 295.21B | 44.02B |
| Investing Cash Flow | -3.21B | -140.74B | -59.30B | 4.02B | 101.45B |
| Financing Cash Flow | -173.94B | -164.12B | -100.14B | -163.28B | -196.87B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
74 Outperform | ¥416.34B | 10.72 | 11.08% | 2.55% | 6.45% | 24.72% | |
68 Neutral | ¥981.46B | 10.15 | 9.97% | 3.54% | 12.46% | -3.12% | |
68 Neutral | ¥513.49B | 11.01 | 13.93% | 2.81% | 8.22% | 48.07% | |
66 Neutral | ¥307.83B | 12.68 | 8.30% | 2.50% | 7.94% | -13.01% | |
63 Neutral | $10.79B | 15.43 | 7.44% | 2.01% | 2.89% | -14.66% | |
57 Neutral | ¥321.91B | 20.24 | ― | 1.28% | 8.11% | -9.27% | |
53 Neutral | ¥866.83B | 310.63 | ― | 2.99% | 4.96% | 1.67% |