Communication Services / Telecom ServicesTokyo
$71.00
+0.00 (+0.00%)
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 32% · confianza 21%
FCF escenarios
weak_data · normalized FCF $259.3M · quality 43.0/100
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
27/100
D
Piotroski
6/9
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
$5.7B
P/E
N/A
•EV/EBITDA
9.8x
↑ROE
3.9%
↓Gross Margin
24.1%
↓Debt/Equity
0.96
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+13.6%
FCF CAGR
+9.6%
FCF margin
2.0%
FCF / Net income
1.32x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $13.09B · net income $196.7M · FCF $259.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $13.09B | $13.09B | $11.69B | $9.51B | $8.92B |
| Net Income | $196.7M | $196.7M | $83.9M | $314.8M | $351.5M |
| EBITDA | $808.3M | $808.3M | $540.5M | $689.7M | $652.8M |
| EPS | — | — | — | 3.87 | 4.32 |
| Gross Margin | 24.1% | 24.1% | 24.6% | 25.6% | 29.2% |
| Operating Margin | 3.1% | 3.1% | 2.3% | 4.7% | 4.6% |
| Net Margin | 1.5% | 1.5% | 0.7% | 3.3% | 3.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.96 | 0.96 | 0.97 | 0.75 | 0.57 |
| Current Ratio | 1.46 | 1.46 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $259.3M | $259.3M | $787.4M | $-147.1M | $197.1M |
| Returns | |||||
| ROE | 3.9% | 3.9% | 1.7% | 6.7% | 8.1% |
| Valuation | |||||
| P/E | — | — | — | 21.71 | 19.91 |
| EV/EBITDA | 9.79 | 9.79 | 14.24 | 11.18 | 10.38 |
| P/B | 1.13 | 1.13 | 1.18 | 1.45 | 1.62 |
| Growth & Yield | |||||
| Revenue Growth | 12.0% | 12.0% | 22.9% | 6.6% | — |
| EPS Growth | — | — | — | -10.4% | — |
| Dividend Yield | 1.7% | 1.7% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
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
-1.0%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → n/d
Residual
-2.7%
EPS/multiple decomposition requires positive EPS at both endpoints; residual absorbs price move not explained by dividends.
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.