| Breakdown | TTM | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 4.06B | 4.06B | 4.08B | 3.90B | 3.36B | 2.93B |
| Gross Profit | 784.47M | 784.60M | 777.53M | 636.36M | 572.28M | 425.53M |
| EBITDA | 355.68M | 378.12M | 420.16M | 345.31M | 244.40M | 192.19M |
| Net Income | 99.76M | 100.33M | 149.23M | 93.91M | 28.27M | -8.55M |
Balance Sheet | ||||||
| Total Assets | 5.13B | 5.13B | 4.67B | 4.23B | 4.11B | 3.66B |
| Cash, Cash Equivalents and Short-Term Investments | 358.34M | 358.34M | 407.18M | 300.26M | 389.45M | 394.68M |
| Total Debt | 2.10B | 2.10B | 1.55B | 1.40B | 1.37B | 1.21B |
| Total Liabilities | 3.27B | 3.27B | 2.93B | 2.68B | 2.65B | 2.26B |
| Stockholders Equity | 1.86B | 1.86B | 1.73B | 1.55B | 1.46B | 1.40B |
Cash Flow | ||||||
| Free Cash Flow | 0.00 | -513.13M | 23.57M | -182.84M | -99.15M | 89.50M |
| Operating Cash Flow | 0.00 | -7.35M | 321.96M | 80.55M | 192.68M | 254.16M |
| Investing Cash Flow | 0.00 | -582.55M | -297.49M | -236.96M | -296.24M | -155.06M |
| Financing Cash Flow | 0.00 | 501.22M | 82.59M | 64.75M | 96.52M | -13.21M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
77 Outperform | ¥2.39B | 15.39 | ― | 2.56% | 1.63% | 18.55% | |
76 Outperform | ¥1.78B | 11.26 | ― | 2.75% | -6.30% | -56.54% | |
65 Neutral | ¥3.23B | 51.66 | ― | 1.28% | 0.73% | 56.28% | |
63 Neutral | $10.79B | 15.43 | 7.44% | 2.01% | 2.89% | -14.66% | |
61 Neutral | ¥2.86B | 30.03 | ― | 12.56% | 4.35% | -68.73% | |
60 Neutral | ¥2.30B | 189.29 | ― | 2.55% | -5.24% | -96.07% | |
54 Neutral | ¥4.53B | -17.52 | ― | 3.59% | -4.75% | -178.90% |