Communication Services / Electronic Gaming & MultimediaTokyo
$386.00
+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 31% · confianza 25%
FCF escenarios
weak_data · normalized FCF $1.0B · quality 59.7/100
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
37/100
D
Piotroski
7/9
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
$49.6B
P/E
147.3x
↑EV/EBITDA
-0.9x
↓ROE
-0.4%
↓Gross Margin
30.8%
↓Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-7.3%
FCF CAGR
-0.5%
FCF margin
9.7%
FCF / Net income
-8.26x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $25.93B · net income $-306.0M · FCF $2.53B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $25.93B | $25.93B | $25.98B | $30.81B | $32.54B |
| Net Income | $-306.0M | $-306.0M | $-1.87B | $1.75B | $2.41B |
| EBITDA | $596.0M | $596.0M | $-934.0M | $2.98B | $4.66B |
| EPS | -2.39 | -2.39 | -14.55 | 13.61 | 18.83 |
| Gross Margin | 30.8% | 30.8% | 26.0% | 29.8% | 30.2% |
| Operating Margin | 3.9% | 3.9% | -4.7% | 8.6% | 13.2% |
| Net Margin | -1.2% | -1.2% | -7.2% | 5.7% | 7.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.01 | — | — |
| Current Ratio | 12.91 | 12.91 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $2.53B | $2.53B | $83.0M | $1.03B | $2.57B |
| Returns | |||||
| ROE | -0.4% | -0.4% | -2.6% | 2.3% | 3.2% |
| Valuation | |||||
| P/E | 147.33 | 147.33 | — | 43.06 | 37.02 |
| EV/EBITDA | -0.87 | -0.87 | — | 5.78 | 6.23 |
| P/B | 0.72 | 0.72 | 0.97 | 0.99 | 1.17 |
| Growth & Yield | |||||
| Revenue Growth | -0.2% | -0.2% | -15.7% | -5.3% | — |
| EPS Growth | 83.6% | 83.6% | -206.9% | -27.7% | — |
| Dividend Yield | 5.2% | 5.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-17.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-14.55 → -2.39
Residual
-22.5%
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.