Communication Services / Electronic Gaming & MultimediaTokyo
$2302.00
+75.00 (+3.36%)
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 23%
FCF escenarios
weak_data · normalized FCF $16.9B · quality 52.3/100
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
23/100
D
Piotroski
1/9
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
$120.8B
P/E
90.0x
↑EV/EBITDA
-0.5x
↓ROE
1.1%
↓Gross Margin
45.4%
↓Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-4.0%
FCF CAGR
—
FCF margin
-1.0%
FCF / Net income
-0.68x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $93.24B · net income $1.41B · FCF $-960.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $93.24B | $93.24B | $103.60B | $125.31B | $105.50B |
| Net Income | $1.41B | $1.41B | $11.17B | $16.43B | $19.02B |
| EBITDA | $7.62B | $7.62B | $20.80B | $30.57B | $29.73B |
| EPS | 25.51 | 25.51 | 180.70 | 270.20 | 303.48 |
| Gross Margin | 45.4% | 45.4% | 51.6% | 45.5% | 55.4% |
| Operating Margin | 5.4% | 5.4% | 16.9% | 22.2% | 26.2% |
| Net Margin | 1.5% | 1.5% | 10.8% | 13.1% | 18.0% |
| Balance Sheet | |||||
| Debt/Equity | — | — | — | — | 0.00 |
| Current Ratio | 6.86 | 6.86 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-960.0M | $-960.0M | $16.89B | $19.90B | $18.23B |
| Returns | |||||
| ROE | 1.1% | 1.1% | 8.7% | 12.8% | 16.1% |
| Valuation | |||||
| P/E | 89.96 | 89.96 | 18.45 | 8.62 | 6.89 |
| EV/EBITDA | -0.46 | -0.46 | 5.12 | 0.18 | 0.18 |
| P/B | 1.03 | 1.03 | 1.60 | 1.10 | 1.11 |
| Growth & Yield | |||||
| Revenue Growth | -10.0% | -10.0% | -17.3% | 18.8% | — |
| EPS Growth | -85.9% | -85.9% | -33.1% | -11.0% | — |
| Dividend Yield | 3.9% | 3.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
100.1%
EPS terminal req.
$204.26
Spread vs growth
-185.9%
5Y implied EPS CAGR
57.5%
EPS terminal req.
$247.16
Spread vs growth
-143.4%
10Y implied EPS CAGR
31.6%
EPS terminal req.
$398.05
Spread vs growth
-117.5%
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
-13.0%
Start / end P/E
15.4x → 90.4x
EPS bridge
180.70 → 25.51
Residual
-419.5%
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.