9438.T
Price
Day trading desk
VWAP and the session figures are computed from the delayed intraday series on this page, so they lag the live tape and will not match a broker's real-time VWAP exactly. Turn on Prior day H/L/C, Opening range and Volume profile in the chart's Studies menu to see these levels drawn on price.
Trailing performance
Price return only. Dividends are not reinvested, so total return on a dividend payer will be higher than shown.
3 more panels on 9438.T open with an account.
Options chains and analytics, valuation ratios, insider filings, analyst targets and ownership. No card, no trial, nothing to cancel.
Fundamentals
Valuation & profitability ratios
Fourteen ratios including P/E, PEG, EV/EBITDA, margins and return on equity.
Financial statements
| Line item | 2025 | 2024 | 2023 | 2022 | 2021 | YoY |
|---|---|---|---|---|---|---|
| Total revenue | $29.91B | $27.67B | $26.80B | $26.48B | — | +8.1% |
| Operating revenue | $29.91B | $27.67B | $26.80B | $26.48B | — | +8.1% |
| Cost of revenue | $7.69B | $7.26B | $8.43B | $7.79B | — | +5.8% |
| Gross profit | $22.22B | $20.40B | $18.37B | $18.69B | — | +8.9% |
| Selling, general & admin | $19.28B | $18.01B | $18.07B | $17.82B | — | +7.0% |
| Total operating expense | $19.28B | $18.01B | $18.07B | $17.82B | — | +7.0% |
| Operating income | $2.95B | $2.39B | $298.43M | $870.63M | — | +23.1% |
| Net interest income | -$13.78M | -$10.91M | -$11.38M | -$5.36M | — | -26.2% |
| Pre-tax income | $4.66B | $3.44B | $1.20B | -$304.94M | — | +35.2% |
| Tax provision | $1.11B | $995.16M | $631.02M | $759.01M | — | +11.7% |
| Net income | $3.40B | $2.36B | $753.22M | -$930.47M | — | +44.0% |
| Net income to common | $3.40B | $2.36B | $753.22M | -$930.47M | — | +44.0% |
| Basic EPS | 61.62 | — | 13.73 | -16.99 | -21.28 | — |
| Diluted EPS | 61.55 | — | 13.73 | -16.99 | -21.28 | — |
| EBIT | $4.68B | $3.46B | $1.21B | -$299.45M | — | +35.3% |
| EBITDA | $6.02B | $5.17B | $2.91B | $1.44B | — | +16.6% |
| Basic shares | 55.24M | — | 54.84M | 54.78M | 54.70M | — |
| Diluted shares | 55.31M | 54.95M | 54.84M | 54.78M | — | +0.7% |
| Line item | 2025 | 2024 | 2023 | 2022 | YoY |
|---|---|---|---|---|---|
| Cash & equivalents | $17.82B | $14.83B | $13.72B | $12.10B | +20.1% |
| Cash & short-term investments | $17.82B | $14.83B | $13.72B | $12.10B | +20.1% |
| Accounts receivable | $4.09B | $4.18B | $4.20B | $4.29B | -2.3% |
| Total current assets | $23.21B | $20.15B | $18.94B | $18.78B | +15.2% |
| Property, plant & equipment | $499.87M | $496.29M | $518.98M | $530.54M | +0.7% |
| Goodwill & intangibles | $2.48B | $2.28B | $2.86B | $3.79B | +8.8% |
| Total assets | $33.35B | $29.69B | $29.16B | $29.27B | +12.3% |
| Total current liabilities | $8.07B | $6.95B | $7.33B | $6.39B | +16.2% |
| Current debt | $737.50M | $737.50M | $747.60M | $751.78M | 0.0% |
| Long-term debt | $956.25M | $1.69B | $2.43B | $3.18B | -43.5% |
| Total debt | $1.69B | $2.43B | $3.18B | $3.93B | -30.3% |
| Total liabilities | $10.90B | $10.54B | $11.57B | $11.39B | +3.4% |
| Retained earnings | $8.71B | $6.63B | $5.14B | $5.22B | +31.4% |
| Shareholder equity | $18.41B | $15.47B | $14.01B | $14.18B | +19.0% |
| Working capital | $15.14B | $13.20B | $11.61B | $12.39B | +14.7% |
| Net tangible assets | $15.94B | $13.19B | $11.16B | $10.39B | +20.8% |
| Shares issued | 60.44M | 61.43M | 61.26M | 61.26M | -1.6% |
| Line item | 2025 | 2024 | 2023 | 2022 | YoY |
|---|---|---|---|---|---|
| Net income | $4.66B | $3.44B | $1.20B | -$304.94M | +35.2% |
| Depreciation & amortisation | $1.35B | $1.71B | $1.70B | $1.74B | -21.1% |
| Change in working capital | $221.12M | $284.81M | $1.38B | -$837.89M | -22.4% |
| Operating cash flow | $5.66B | $4.13B | $4.76B | -$1.39B | +37.0% |
| Capital expenditure | -$1.36B | -$1.39B | -$1.16B | -$2.20B | +1.9% |
| Investing cash flow | -$1.71B | -$1.37B | -$1.35B | -$2.46B | -24.7% |
| Share buybacks | -$53.00K | $0 | $0 | -$39.90M | — |
| Dividends paid | -$997.29M | -$881.35M | -$880.59M | -$879.60M | -13.2% |
| Financing cash flow | -$943.03M | -$1.64B | -$1.78B | $343.54M | +42.4% |
| Free cash flow | $4.30B | $2.74B | $3.60B | -$3.59B | +56.8% |
| End cash position | $17.82B | $14.83B | $13.72B | $12.10B | +20.1% |
| Line item | 2025-12-31 | 2024-12-31 | YoY |
|---|---|---|---|
| Basic EPS | 10.87 | 10.69 | +1.7% |
| Diluted EPS | 10.87 | 10.69 | +1.7% |
| Basic shares | 55.49M | 55.10M | +0.7% |
| Diluted shares | 55.49M | 55.10M | +0.7% |
| Line item | 2026-03-31 | 2025-09-30 | 2025-03-31 | YoY |
|---|---|---|---|---|
| Cash & equivalents | $15.13B | $17.82B | $15.24B | -15.1% |
| Cash & short-term investments | $15.13B | $17.82B | $15.24B | -15.1% |
| Accounts receivable | $4.76B | $4.09B | $4.70B | +16.6% |
| Total current assets | $20.91B | $23.21B | $20.93B | -9.9% |
| Property, plant & equipment | $519.47M | $499.87M | — | +3.9% |
| Goodwill & intangibles | $2.90B | $2.48B | — | +17.1% |
| Total assets | $31.98B | $33.35B | $30.70B | -4.1% |
| Total current liabilities | $6.05B | $8.07B | — | -25.1% |
| Current debt | $737.50M | $737.50M | $737.50M | 0.0% |
| Long-term debt | $587.50M | $956.25M | — | -38.6% |
| Total debt | $1.32B | $1.69B | — | -21.8% |
| Total liabilities | $8.59B | $10.90B | $10.14B | -21.2% |
| Retained earnings | $9.99B | $8.71B | — | +14.7% |
| Shareholder equity | $19.80B | $18.41B | $16.79B | +7.5% |
| Working capital | $14.86B | $15.14B | — | -1.9% |
| Net tangible assets | $16.90B | $15.94B | — | +6.1% |
| Shares issued | 60.44M | 60.44M | 60.29M | 0.0% |
Newly listed companies often have nothing on file until their first annual report.
Analyst targets & ownership
Price targets, consensus spread, insider and institutional ownership.
Moving averages & technicals
Options chain
Calls
| Strike | Last | Bid | Ask | Vol | OI | IV |
|---|---|---|---|---|---|---|
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
Puts
| Strike | Last | Bid | Ask | Vol | OI | IV |
|---|---|---|---|---|---|---|
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
Every listed expiry, both sides of the book, with volume, open interest and implied volatility.
Risk profile
Headlines
PRIVATE STRATEGY · BY QUALIFICATION
The same data. A different seat.
The research you are reading is the input layer for a discretionary options program we run for a small number of qualified investors. Minimum $1,000,000.