{ "ticker": { "uuid": "a9965c51-4e46-4ee5-87bc-96719334f6ad", "symbol": "NTES", "name": "NetEase Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Electronic Gaming & Multimedia", "page_url": "https://sharemaestro.com/factors/ticker/a9965c51-4e46-4ee5-87bc-96719334f6ad/", "api_url": "https://sharemaestro.com/factors/api/tickers/a9965c51-4e46-4ee5-87bc-96719334f6ad/" }, "latest_snapshot": { "ticker": { "uuid": "a9965c51-4e46-4ee5-87bc-96719334f6ad", "symbol": "NTES", "name": "NetEase Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Electronic Gaming & Multimedia", "page_url": "https://sharemaestro.com/factors/ticker/a9965c51-4e46-4ee5-87bc-96719334f6ad/", "api_url": "https://sharemaestro.com/factors/api/tickers/a9965c51-4e46-4ee5-87bc-96719334f6ad/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.92, "value": 0.98, "quality": 0.98, "momentum": 0.22, "coverage": 1, "confidence": 0.969, "delta": 2 }, "headline_factors": { "price": 131.29, "market_cap": 84058448232.84, "pe_ratio": 2.4627, "earnings_yield": 0.855, "ebitda_to_ev": 0.8998, "shareholder_yield": 0.0306, "roe": 0.2072, "piotroski_f_score": 7, "momentum_12_1": -0.0871, "volatility_252d": 0.2758 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "valuation": { "pe_ratio": 2.4627, "ev_ebitda": 1.1113, "earnings_yield": 0.855, "fcf_yield": 1.1005, "shareholder_yield": 0.0306 }, "quality": { "roe": 0.2072, "roic": 0.2811, "gross_margin": 0.6569, "fcf_margin": 0.4697, "piotroski_f_score": 7 }, "growth": { "revenue_growth_1y": 0.0663, "eps_growth_1y": 0.0546, "fcf_growth_1y": 0.2085 }, "momentum": { "price_return_12m": -0.0122, "momentum_12_1": -0.0871, "relative_strength": -0.2083 }, "scores": { "value_percentile": 0.98, "quality_percentile": 0.98, "momentum_percentile": 0.22, "growth_composite": 29, "yield_composite": 27, "overall_composite": 8, "os_score": 0.92, "factor_coverage": 1, "signal_confidence": 0.969 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 119.48, "os": 0.92, "value": 0.98, "quality": 0.98, "momentum": 0.21, "confidence": 1, "coverage": 1, "pe_ratio": 2.2428, "earnings_yield": 1.0104, "shareholder_yield": 0.0336, "roe": 0.2072, "momentum_12_1": -0.071 }, { "week_end_date": "2026-06-14", "price": 125.82, "os": 0.91, "value": 0.98, "quality": 0.98, "momentum": 0.16, "confidence": 1, "coverage": 1, "pe_ratio": 2.3618, "earnings_yield": 0.9199, "shareholder_yield": 0.0319, "roe": 0.2072, "momentum_12_1": -0.1079 }, { "week_end_date": "2026-06-21", "price": 121.33, "os": 0.92, "value": 0.98, "quality": 0.98, "momentum": 0.21, "confidence": 1, "coverage": 1, "pe_ratio": 2.2775, "earnings_yield": 0.9822, "shareholder_yield": 0.0331, "roe": 0.2072, "momentum_12_1": -0.0776 }, { "week_end_date": "2026-06-28", "price": 123.71, "os": 0.91, "value": 0.98, "quality": 0.98, "momentum": 0.15, "confidence": 1, "coverage": 1, "pe_ratio": 2.3222, "earnings_yield": 0.9482, "shareholder_yield": 0.0325, "roe": 0.2072, "momentum_12_1": -0.0574 }, { "week_end_date": "2026-07-05", "price": 127.24, "os": 0.93, "value": 0.98, "quality": 0.98, "momentum": 0.22, "confidence": 0.991, "coverage": 1, "pe_ratio": 2.3885, "earnings_yield": 0.9018, "shareholder_yield": 0.0316, "roe": 0.2072, "momentum_12_1": -0.0789 }, { "week_end_date": "2026-07-12", "price": 128.03, "os": 0.94, "value": 0.98, "quality": 0.98, "momentum": 0.35, "confidence": 0.98, "coverage": 1, "pe_ratio": 2.4015, "earnings_yield": 0.8932, "shareholder_yield": 0.0314, "roe": 0.2072, "momentum_12_1": 0.0045 }, { "week_end_date": "2026-07-19", "price": 131.29, "os": 0.92, "value": 0.98, "quality": 0.98, "momentum": 0.22, "confidence": 0.969, "coverage": 1, "pe_ratio": 2.4627, "earnings_yield": 0.855, "shareholder_yield": 0.0306, "roe": 0.2072, "momentum_12_1": -0.0871 } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 112625807000, "cost_of_revenue": 40223939000, "gross_profit": 72401868000, "ebit": 40830470000, "ebitda": 43067954000, "pretax_income": 40830470000, "tax_provision": 6032686000, "net_income": 33759800000, "net_income_to_common": 33759800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51520035000, "total_current_assets": 180730492000, "total_assets": 221556055000, "short_term_debt": 6388483000, "long_term_debt": null, "total_debt": 6388483000, "total_liabilities": 56346909000, "total_equity": 160398194000, "shares_outstanding": 645581400, "goodwill_and_intangibles": 5902675000 }, "cash_flow": { "operating_cash_flow": 49357403000, "capital_expenditure": 1036350000, "free_cash_flow": 50393753000, "dividends_paid": 13449003000, "share_repurchases": -639335000, "shares_issued": null, "net_debt_issued": -6042212000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 112625807000, "cost_of_revenue": 40223939000, "gross_profit": 72401868000, "ebit": 40830470000, "ebitda": 43067954000, "pretax_income": 40830470000, "tax_provision": 6032686000, "net_income": 33759800000, "net_income_to_common": 33759800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51520035000, "total_current_assets": 180730492000, "total_assets": 221556055000, "short_term_debt": 6388483000, "long_term_debt": null, "total_debt": 6388483000, "total_liabilities": 56346909000, "total_equity": 160398194000, "shares_outstanding": 645581400, "goodwill_and_intangibles": 5902675000 }, "cash_flow": { "operating_cash_flow": 49357403000, "capital_expenditure": 1036350000, "free_cash_flow": 50393753000, "dividends_paid": 13449003000, "share_repurchases": -639335000, "shares_issued": null, "net_debt_issued": -6042212000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 112625807000, "cost_of_revenue": 40223939000, "gross_profit": 72401868000, "ebit": 40830470000, "ebitda": 43067954000, "pretax_income": 40830470000, "tax_provision": 6032686000, "net_income": 33759800000, "net_income_to_common": 33759800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51520035000, "total_current_assets": 180730492000, "total_assets": 221556055000, "short_term_debt": 6388483000, "long_term_debt": null, "total_debt": 6388483000, "total_liabilities": 56346909000, "total_equity": 160398194000, "shares_outstanding": 645581400, "goodwill_and_intangibles": 5902675000 }, "cash_flow": { "operating_cash_flow": 49357403000, "capital_expenditure": 1036350000, "free_cash_flow": 50393753000, "dividends_paid": 13449003000, "share_repurchases": -639335000, "shares_issued": null, "net_debt_issued": -6042212000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 112625807000, "cost_of_revenue": 40223939000, "gross_profit": 72401868000, "ebit": 40830470000, "ebitda": 43067954000, "pretax_income": 40830470000, "tax_provision": 6032686000, "net_income": 33759800000, "net_income_to_common": 33759800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51520035000, "total_current_assets": 180730492000, "total_assets": 221556055000, "short_term_debt": 6388483000, "long_term_debt": null, "total_debt": 6388483000, "total_liabilities": 56346909000, "total_equity": 160398194000, "shares_outstanding": 645581400, "goodwill_and_intangibles": 5902675000 }, "cash_flow": { "operating_cash_flow": 49357403000, "capital_expenditure": 1036350000, "free_cash_flow": 50393753000, "dividends_paid": 13449003000, "share_repurchases": -639335000, "shares_issued": null, "net_debt_issued": -6042212000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 112625807000, "cost_of_revenue": 40223939000, "gross_profit": 72401868000, "ebit": 40830470000, "ebitda": 43067954000, "pretax_income": 40830470000, "tax_provision": 6032686000, "net_income": 33759800000, "net_income_to_common": 33759800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51520035000, "total_current_assets": 180730492000, "total_assets": 221556055000, "short_term_debt": 6388483000, "long_term_debt": null, "total_debt": 6388483000, "total_liabilities": 56346909000, "total_equity": 160398194000, "shares_outstanding": 645581400, "goodwill_and_intangibles": 5902675000 }, "cash_flow": { "operating_cash_flow": 49357403000, "capital_expenditure": 1036350000, "free_cash_flow": 50393753000, "dividends_paid": 13449003000, "share_repurchases": -639335000, "shares_issued": null, "net_debt_issued": -6042212000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 112625807000, "cost_of_revenue": 40223939000, "gross_profit": 72401868000, "ebit": 35834867000, "ebitda": 38072351000, "pretax_income": 40830470000, "tax_provision": 6032686000, "net_income": 33759800000, "net_income_to_common": 33759800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51520035000, "total_current_assets": 180730492000, "total_assets": 221556055000, "short_term_debt": 6388483000, "long_term_debt": null, "total_debt": 6388483000, "total_liabilities": 56346909000, "total_equity": 160398194000, "shares_outstanding": 645581400, "goodwill_and_intangibles": 5902675000 }, "cash_flow": { "operating_cash_flow": 49357403000, "capital_expenditure": 1036350000, "free_cash_flow": 50393753000, "dividends_paid": 13449003000, "share_repurchases": -639335000, "shares_issued": null, "net_debt_issued": -6042212000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 105295236000, "cost_of_revenue": 39488152000, "gross_profit": 65807084000, "ebit": 35717755000, "ebitda": 38135649000, "pretax_income": 35717755000, "tax_provision": 5461408000, "net_income": 29697609000, "net_income_to_common": 29697609000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51383310000, "total_current_assets": 153324656000, "total_assets": 195991550000, "short_term_debt": 11805051000, "long_term_debt": 427997000, "total_debt": 12233048000, "total_liabilities": 53497412000, "total_equity": 142494138000, "shares_outstanding": 646120400, "goodwill_and_intangibles": 6027758000 }, "cash_flow": { "operating_cash_flow": 39676813000, "capital_expenditure": 2206388000, "free_cash_flow": 41883201000, "dividends_paid": 11165338000, "share_repurchases": -8830115000, "shares_issued": null, "net_debt_issued": -819267000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 105295236000, "cost_of_revenue": 39488152000, "gross_profit": 65807084000, "ebit": 35717755000, "ebitda": 38135649000, "pretax_income": 35717755000, "tax_provision": 5461408000, "net_income": 29697609000, "net_income_to_common": 29697609000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51383310000, "total_current_assets": 153324656000, "total_assets": 195991550000, "short_term_debt": 11805051000, "long_term_debt": 427997000, "total_debt": 12233048000, "total_liabilities": 53497412000, "total_equity": 142494138000, "shares_outstanding": 646120400, "goodwill_and_intangibles": 6027758000 }, "cash_flow": { "operating_cash_flow": 39676813000, "capital_expenditure": 2206388000, "free_cash_flow": 41883201000, "dividends_paid": 11165338000, "share_repurchases": -8830115000, "shares_issued": null, "net_debt_issued": -819267000 } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 30591281000, "cost_of_revenue": 9374209000, "gross_profit": 21217072000, "ebit": 13369442000, "ebitda": 13800025000, "pretax_income": 13369442000, "tax_provision": 2523838000, "net_income": 10674106000, "net_income_to_common": 10674106000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50815211000, "total_current_assets": 188658637000, "total_assets": 231397045000, "short_term_debt": 10955460000, "long_term_debt": null, "total_debt": 10955460000, "total_liabilities": 62047582000, "total_equity": 164722217000, "shares_outstanding": 645465000, "goodwill_and_intangibles": 4014831000 }, "cash_flow": { "operating_cash_flow": 13733071000, "capital_expenditure": 602167000, "free_cash_flow": 14335238000, "dividends_paid": 5156320000, "share_repurchases": -1314003000, "shares_issued": null, "net_debt_issued": 3513620000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 30591281000, "cost_of_revenue": 9374209000, "gross_profit": 21217072000, "ebit": 13369442000, "ebitda": 13800025000, "pretax_income": 13369442000, "tax_provision": 2523838000, "net_income": 10674106000, "net_income_to_common": 10674106000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50815211000, "total_current_assets": 188658637000, "total_assets": 231397045000, "short_term_debt": 10955460000, "long_term_debt": null, "total_debt": 10955460000, "total_liabilities": 62047582000, "total_equity": 164722217000, "shares_outstanding": 645465000, "goodwill_and_intangibles": 4014831000 }, "cash_flow": { "operating_cash_flow": 13733071000, "capital_expenditure": 602167000, "free_cash_flow": 14335238000, "dividends_paid": 5156320000, "share_repurchases": -1314003000, "shares_issued": null, "net_debt_issued": 3513620000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 30591281000, "cost_of_revenue": 9374209000, "gross_profit": 21217072000, "ebit": 13369442000, "ebitda": 13800025000, "pretax_income": 13369442000, "tax_provision": 2523838000, "net_income": 10674106000, "net_income_to_common": 10674106000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50815211000, "total_current_assets": 188658637000, "total_assets": 231397045000, "short_term_debt": 10955460000, "long_term_debt": null, "total_debt": 10955460000, "total_liabilities": 62047582000, "total_equity": 164722217000, "shares_outstanding": 645465000, "goodwill_and_intangibles": 4014831000 }, "cash_flow": { "operating_cash_flow": 13733071000, "capital_expenditure": 602167000, "free_cash_flow": 14335238000, "dividends_paid": 5156320000, "share_repurchases": -1314003000, "shares_issued": null, "net_debt_issued": 3513620000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 30591281000, "cost_of_revenue": 9374209000, "gross_profit": 21217072000, "ebit": 13369442000, "ebitda": 13800025000, "pretax_income": 13369442000, "tax_provision": 2523838000, "net_income": 10674106000, "net_income_to_common": 10674106000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50815211000, "total_current_assets": 188658637000, "total_assets": 231397045000, "short_term_debt": 10955460000, "long_term_debt": null, "total_debt": 10955460000, "total_liabilities": 62047582000, "total_equity": 164722217000, "shares_outstanding": 645465000, "goodwill_and_intangibles": 4014831000 }, "cash_flow": { "operating_cash_flow": 13733071000, "capital_expenditure": 602167000, "free_cash_flow": 14335238000, "dividends_paid": 5156320000, "share_repurchases": -1314003000, "shares_issued": null, "net_debt_issued": 3513620000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 30591281000, "cost_of_revenue": 9374209000, "gross_profit": 21217072000, "ebit": 13369442000, "ebitda": 13800025000, "pretax_income": 13369442000, "tax_provision": 2523838000, "net_income": 10674106000, "net_income_to_common": 10674106000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50815211000, "total_current_assets": 188658637000, "total_assets": 231397045000, "short_term_debt": 10955460000, "long_term_debt": null, "total_debt": 10955460000, "total_liabilities": 62047582000, "total_equity": 164722217000, "shares_outstanding": 645465000, "goodwill_and_intangibles": 4014831000 }, "cash_flow": { "operating_cash_flow": 13733071000, "capital_expenditure": 602167000, "free_cash_flow": 14335238000, "dividends_paid": 5156320000, "share_repurchases": -1314003000, "shares_issued": null, "net_debt_issued": 3513620000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 30591281000, "cost_of_revenue": 9374209000, "gross_profit": 21217072000, "ebit": 12656833000, "ebitda": 13087416000, "pretax_income": 13369442000, "tax_provision": 2523838000, "net_income": 10674106000, "net_income_to_common": 10674106000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50815211000, "total_current_assets": 188658637000, "total_assets": 231397045000, "short_term_debt": 10955460000, "long_term_debt": null, "total_debt": 10955460000, "total_liabilities": 62047582000, "total_equity": 164722217000, "shares_outstanding": 645465000, "goodwill_and_intangibles": 4014831000 }, "cash_flow": { "operating_cash_flow": 13733071000, "capital_expenditure": 602167000, "free_cash_flow": 14335238000, "dividends_paid": 5156320000, "share_repurchases": -1314003000, "shares_issued": null, "net_debt_issued": 3513620000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 27546973000, "cost_of_revenue": 9854598000, "gross_profit": 17692375000, "ebit": 7620374000, "ebitda": 8330798000, "pretax_income": 7620374000, "tax_provision": 1250430000, "net_income": 6241956000, "net_income_to_common": 6241956000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51520035000, "total_current_assets": 180730492000, "total_assets": 221556055000, "short_term_debt": 6388483000, "long_term_debt": null, "total_debt": 6388483000, "total_liabilities": 56346909000, "total_equity": 160398194000, "shares_outstanding": 645581400, "goodwill_and_intangibles": 5902675000 }, "cash_flow": { "operating_cash_flow": 14472507308, "capital_expenditure": 135840841, "free_cash_flow": 14608348149, "dividends_paid": 2525180081, "share_repurchases": -15398000, "shares_issued": null, "net_debt_issued": -882300000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 27546973000, "cost_of_revenue": 9854598000, "gross_profit": 17692375000, "ebit": 7620374000, "ebitda": 8330798000, "pretax_income": 7620374000, "tax_provision": 1250430000, "net_income": 6241956000, "net_income_to_common": 6241956000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51520035000, "total_current_assets": 180730492000, "total_assets": 221556055000, "short_term_debt": 6388483000, "long_term_debt": null, "total_debt": 6388483000, "total_liabilities": 56346909000, "total_equity": 160398194000, "shares_outstanding": 645581400, "goodwill_and_intangibles": 5902675000 }, "cash_flow": { "operating_cash_flow": 14472507308, "capital_expenditure": 135840841, "free_cash_flow": 14608348149, "dividends_paid": 2525180081, "share_repurchases": -15398000, "shares_issued": null, "net_debt_issued": -882300000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 27546973000, "cost_of_revenue": 9854598000, "gross_profit": 17692375000, "ebit": 7620374000, "ebitda": 8330798000, "pretax_income": 7620374000, "tax_provision": 1250430000, "net_income": 6241956000, "net_income_to_common": 6241956000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51520035000, "total_current_assets": 180730492000, "total_assets": 221556055000, "short_term_debt": 6388483000, "long_term_debt": null, "total_debt": 6388483000, "total_liabilities": 56346909000, "total_equity": 160398194000, "shares_outstanding": 645581400, "goodwill_and_intangibles": 5902675000 }, "cash_flow": { "operating_cash_flow": 14472507308, "capital_expenditure": 135840841, "free_cash_flow": 14608348149, "dividends_paid": 2525180081, "share_repurchases": -15398000, "shares_issued": null, "net_debt_issued": -882300000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 27546973000, "cost_of_revenue": 9854598000, "gross_profit": 17692375000, "ebit": 7620374000, "ebitda": 8330798000, "pretax_income": 7620374000, "tax_provision": 1250430000, "net_income": 6241956000, "net_income_to_common": 6241956000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51520035000, "total_current_assets": 180730492000, "total_assets": 221556055000, "short_term_debt": 6388483000, "long_term_debt": null, "total_debt": 6388483000, "total_liabilities": 56346909000, "total_equity": 160398194000, "shares_outstanding": 645581400, "goodwill_and_intangibles": 5902675000 }, "cash_flow": { "operating_cash_flow": 14472507308, "capital_expenditure": 135840841, "free_cash_flow": 14608348149, "dividends_paid": 2525180081, "share_repurchases": -15398000, "shares_issued": null, "net_debt_issued": -882300000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 27546973000, "cost_of_revenue": 9854598000, "gross_profit": 17692375000, "ebit": 7620374000, "ebitda": 8330798000, "pretax_income": 7620374000, "tax_provision": 1250430000, "net_income": 6241956000, "net_income_to_common": 6241956000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51520035000, "total_current_assets": 180730492000, "total_assets": 221556055000, "short_term_debt": 6388483000, "long_term_debt": null, "total_debt": 6388483000, "total_liabilities": 56346909000, "total_equity": 160398194000, "shares_outstanding": 645581400, "goodwill_and_intangibles": 5902675000 }, "cash_flow": { "operating_cash_flow": 14472507308, "capital_expenditure": 135840841, "free_cash_flow": 14608348149, "dividends_paid": 2525180081, "share_repurchases": -15398000, "shares_issued": null, "net_debt_issued": -882300000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 27546973000, "cost_of_revenue": 9854598000, "gross_profit": 17692375000, "ebit": 8319158000, "ebitda": 9029582000, "pretax_income": 7620374000, "tax_provision": 1250430000, "net_income": 6241956000, "net_income_to_common": 6241956000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51520035000, "total_current_assets": 180730492000, "total_assets": 221556055000, "short_term_debt": 6388483000, "long_term_debt": null, "total_debt": 6388483000, "total_liabilities": 56346909000, "total_equity": 160398194000, "shares_outstanding": 645581400, "goodwill_and_intangibles": 5902675000 }, "cash_flow": { "operating_cash_flow": 14472507308, "capital_expenditure": 135840841, "free_cash_flow": 14608348149, "dividends_paid": 2525180081, "share_repurchases": -15398000, "shares_issued": null, "net_debt_issued": -882300000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/" }, { "key": "quality_compounders", "name": "Quality Compounders", "slug": "quality-compounders", "group": "quality", "page_url": "/factors/quality-compounders/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "consistent_earners", "name": "Consistent Earners", "slug": "consistent-earners", "group": "quality", "page_url": "/factors/consistent-earners/" }, { "key": "cornerstone_growth", "name": "Cornerstone Growth", "slug": "cornerstone-growth", "group": "growth", "page_url": "/factors/cornerstone-growth/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 7, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-19", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }