Communication Services / Internet Content & InformationTokyo
$1016.00
+41.00 (+4.21%)
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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $2.0B · quality 62.0/100
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
38/100
D
Piotroski
5/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$43.3B
P/E
17.3x
↑EV/EBITDA
12.8x
↑ROE
16.0%
↑Gross Margin
49.6%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2025 · 2 años de histórico normalizado
Revenue CAGR
+37.1%
FCF CAGR
+0.3%
FCF margin
15.6%
FCF / Net income
1.21x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $13.10B · net income $1.69B · FCF $2.04B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $13.10B | $13.10B | $9.90B | $6.97B |
| Net Income | $1.69B | $1.69B | $1.48B | $1.32B |
| EBITDA | $2.85B | $2.85B | $2.54B | $1.97B |
| EPS | 37.90 | 37.90 | 35.89 | 31.84 |
| Gross Margin | 49.6% | 49.6% | 54.5% | 67.3% |
| Operating Margin | 20.3% | 20.3% | 23.6% | 29.8% |
| Net Margin | 12.9% | 12.9% | 15.0% | 18.9% |
| Balance Sheet | ||||
| Current Ratio | 3.91 | 3.91 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $2.04B | $2.04B | $1.38B | $2.03B |
| Returns | ||||
| ROE | 16.0% | 16.0% | 16.6% | 17.7% |
| Valuation | ||||
| P/E | 17.31 | 17.31 | — | — |
| EV/EBITDA | 12.78 | 12.78 | — | — |
| P/B | 4.28 | 4.28 | — | — |
| Growth & Yield | ||||
| Revenue Growth | 32.4% | 32.4% | 41.9% | — |
| EPS Growth | 5.6% | 5.6% | 12.7% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
33.5%
EPS terminal req.
$90.15
Spread vs growth
-27.9%
5Y implied EPS CAGR
23.5%
EPS terminal req.
$109.09
Spread vs growth
-17.9%
10Y implied EPS CAGR
16.6%
EPS terminal req.
$175.68
Spread vs growth
-11.0%
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
-33.2%
Start / end P/E
42.4x → 26.8x
EPS bridge
35.89 → 37.90
Residual
-2.1%
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.