Communication Services / Electronic Gaming & MultimediaTokyo
$2677.00
+72.00 (+2.72%)
FCF base 3Y
n/d
n/d CAGR · yield n/d
FCF base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 31% · confianza 25%
FCF escenarios
weak_data · normalized FCF $13.2B · quality 61.0/100
Ranking barato/determinista: CAGR esperado 5Y + downside bear + calidad del modelo + balance + capital allocation + data gate. No entra en buy-candidate si la data es débil o el CAGR 5Y no compensa.
SA Score
65/100
B
Piotroski
5/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
16/100
SEC 0%
Sin guardar todavía.
Market Cap
$174.3B
P/E
10.4x
↓EV/EBITDA
2.8x
↓ROE
9.8%
↑Gross Margin
68.5%
↑Debt/Equity
0.07
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+8.3%
FCF CAGR
—
FCF margin
13.6%
FCF / Net income
1.19x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $154.85B · net income $17.60B · FCF $20.99B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $154.85B | $154.85B | $146.87B | $146.87B | $122.03B |
| Net Income | $17.60B | $17.60B | $7.08B | $5.16B | $10.26B |
| EBITDA | $32.03B | $32.03B | $17.00B | $15.97B | $20.36B |
| EPS | 252.43 | 252.43 | 98.56 | 70.08 | 137.78 |
| Gross Margin | 68.5% | 68.5% | 69.9% | 71.6% | 74.0% |
| Operating Margin | 17.2% | 17.2% | 13.1% | 16.9% | 14.6% |
| Net Margin | 11.4% | 11.4% | 4.8% | 3.5% | 8.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.07 | 0.07 | 0.04 | 0.04 | 0.04 |
| Current Ratio | 4.41 | 4.41 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $20.99B | $20.99B | $5.72B | $13.20B | $-1.25B |
| Returns | |||||
| ROE | 9.8% | 9.8% | 4.1% | 2.8% | 5.6% |
| Valuation | |||||
| P/E | 10.38 | 10.38 | 26.20 | 38.53 | 16.03 |
| EV/EBITDA | 2.76 | 2.76 | 5.12 | 5.49 | 2.65 |
| P/B | 1.04 | 1.04 | 1.06 | 1.09 | 0.89 |
| Growth & Yield | |||||
| Revenue Growth | 5.4% | 5.4% | 0.0% | 20.4% | — |
| EPS Growth | 156.1% | 156.1% | 40.6% | -49.1% | — |
| Dividend Yield | 4.8% | 4.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-2.0%
EPS terminal req.
$237.54
Spread vs growth
158.1%
5Y implied EPS CAGR
2.6%
EPS terminal req.
$287.42
Spread vs growth
153.5%
10Y implied EPS CAGR
6.3%
EPS terminal req.
$462.90
Spread vs growth
149.9%
Qué te dice: cuánto EPS CAGR está descontando el precio si sales al múltiplo terminal indicado. Si el growth observado queda por debajo, el mercado está pidiendo una ejecución muy fina.
Total return
-14.0%
Start / end P/E
33.9x → 10.8x
EPS bridge
98.56 → 252.43
Residual
-106.6%
Simple additive decomposition: total return = EPS growth contribution + P/E multiple contribution + dividend contribution + explicit residual. The residual captures cross-terms, buybacks/share-count effects, FX, special dividends, data noise and methodology mismatch so the bridge always reconciles.