Communication Services / Electronic Gaming & MultimediaTokyo
$229.00
-2.00 (-0.86%)
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 34% · confianza 20%
FCF escenarios
weak_data · normalized FCF $-788.0M · quality 53.7/100
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
31/100
D
Piotroski
4/9
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
$4.6B
P/E
13.6x
↓EV/EBITDA
5.2x
↓ROE
4.1%
↓Gross Margin
36.9%
↓Debt/Equity
0.89
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-7.2%
FCF CAGR
—
FCF margin
-4.8%
FCF / Net income
-2.24x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $16.47B · net income $352.0M · FCF $-788.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $16.47B | $16.47B | $19.16B | $22.67B | $20.59B |
| Net Income | $352.0M | $352.0M | $-739.0M | $480.0M | $172.0M |
| EBITDA | $829.0M | $829.0M | $-60.0M | $1.04B | $1.05B |
| EPS | 16.91 | 16.91 | — | 21.60 | 7.81 |
| Gross Margin | 36.9% | 36.9% | 32.3% | 29.7% | 35.1% |
| Operating Margin | 4.0% | 4.0% | -0.2% | 2.1% | 4.1% |
| Net Margin | 2.1% | 2.1% | -3.9% | 2.1% | 0.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.89 | 0.89 | 0.89 | 0.74 | 0.63 |
| Current Ratio | 1.94 | 1.94 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-788.0M | $-788.0M | $-433.0M | $-2.08B | $-1.33B |
| Returns | |||||
| ROE | 4.1% | 4.1% | -8.8% | 5.0% | 1.9% |
| Valuation | |||||
| P/E | 13.55 | 13.55 | — | 13.98 | 47.12 |
| EV/EBITDA | 5.17 | 5.17 | — | 4.78 | 4.27 |
| P/B | 0.56 | 0.56 | 0.66 | 0.70 | 0.89 |
| Growth & Yield | |||||
| Revenue Growth | -14.0% | -14.0% | -15.5% | 10.1% | — |
| EPS Growth | — | — | — | 176.6% | — |
| Dividend Yield | 2.2% | 2.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
6.3%
EPS terminal req.
$20.32
Spread vs growth
-20.3%
5Y implied EPS CAGR
7.8%
EPS terminal req.
$24.59
Spread vs growth
-21.8%
10Y implied EPS CAGR
8.9%
EPS terminal req.
$39.60
Spread vs growth
-22.9%
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
-8.7%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → 16.91
Residual
-10.9%
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.