Communication Services / Electronic Gaming & MultimediaTokyo
$410.00
-10.00 (-2.38%)
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 $3.4B · 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
39/100
D
Piotroski
2/9
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
$70.4B
P/E
48.1x
↑EV/EBITDA
11.5x
↑ROE
1.3%
↓Gross Margin
51.1%
↑Debt/Equity
0.27
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-8.6%
FCF CAGR
-61.7%
FCF margin
1.2%
FCF / Net income
0.56x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $57.11B · net income $1.19B · FCF $668.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $57.11B | $57.11B | $61.31B | $75.44B | $74.91B |
| Net Income | $1.19B | $1.19B | $4.63B | $9.28B | $10.12B |
| EBITDA | $4.14B | $4.14B | $7.68B | $13.15B | $15.27B |
| EPS | 6.90 | 6.90 | 26.79 | 53.47 | 54.01 |
| Gross Margin | 51.1% | 51.1% | 55.8% | 61.8% | 59.9% |
| Operating Margin | 8.5% | 8.5% | 9.8% | 16.6% | 15.3% |
| Net Margin | 2.1% | 2.1% | 7.6% | 12.3% | 13.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.27 | 0.27 | 0.17 | 0.17 | 0.09 |
| Current Ratio | 6.33 | 6.33 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $668.0M | $668.0M | $3.36B | $4.16B | $11.87B |
| Returns | |||||
| ROE | 1.3% | 1.3% | 4.9% | 10.0% | 11.1% |
| Valuation | |||||
| P/E | 48.07 | 48.07 | 20.16 | 11.45 | 15.39 |
| EV/EBITDA | 11.55 | 11.55 | 7.84 | 5.45 | 7.15 |
| P/B | 0.76 | 0.76 | 0.98 | 1.15 | 1.71 |
| Growth & Yield | |||||
| Revenue Growth | -6.8% | -6.8% | -18.7% | 0.7% | — |
| EPS Growth | -74.2% | -74.2% | -49.9% | -1.0% | — |
| Dividend Yield | 6.2% | 6.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
74.0%
EPS terminal req.
$36.38
Spread vs growth
-148.3%
5Y implied EPS CAGR
44.9%
EPS terminal req.
$44.02
Spread vs growth
-119.1%
10Y implied EPS CAGR
26.2%
EPS terminal req.
$70.90
Spread vs growth
-100.5%
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
-13.3%
Start / end P/E
19.0x → 59.4x
EPS bridge
26.79 → 6.90
Residual
-158.0%
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.