Communication Services / Electronic Gaming & MultimediaTokyo
$415.00
-2.00 (-0.48%)
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 16%
FCF escenarios
weak_data · normalized FCF $-1.2B · quality 36.7/100
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
24/100
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
$12.0B
P/E
56.1x
↑EV/EBITDA
N/A
•ROE
-22.0%
↓Gross Margin
27.5%
↓Debt/Equity
1.00
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+6.3%
FCF CAGR
—
FCF margin
-9.1%
FCF / Net income
1.12x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $12.66B · net income $-1.04B · FCF $-1.16B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $12.66B | $12.66B | $9.78B | $10.80B | $10.53B |
| Net Income | $-1.04B | $-1.04B | $104.1M | $1.16B | $807.3M |
| EBITDA | $-514.7M | $-514.7M | $236.5M | $2.12B | $1.75B |
| EPS | — | — | 3.64 | 40.62 | 28.26 |
| Gross Margin | 27.5% | 27.5% | 34.8% | 42.2% | 36.1% |
| Operating Margin | 0.9% | 0.9% | 9.2% | 21.1% | 15.1% |
| Net Margin | -8.2% | -8.2% | 1.1% | 10.7% | 7.7% |
| Balance Sheet | |||||
| Debt/Equity | 1.00 | 1.00 | 1.14 | 0.68 | 0.65 |
| Current Ratio | 1.52 | 1.52 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.16B | $-1.16B | $-2.48B | $639.3M | $-171.8M |
| Returns | |||||
| ROE | -22.0% | -22.0% | 1.8% | 20.6% | 17.7% |
| Valuation | |||||
| P/E | 56.08 | 56.08 | 284.62 | 17.06 | 19.18 |
| EV/EBITDA | — | — | 127.44 | 8.30 | 7.86 |
| P/B | 2.53 | 2.53 | 5.23 | 3.51 | 3.39 |
| Growth & Yield | |||||
| Revenue Growth | 29.4% | 29.4% | -9.5% | 2.6% | — |
| EPS Growth | — | — | -91.0% | 43.7% | — |
| Dividend Yield | 1.2% | 1.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-23.2%
Start / end P/E
n/dx → n/dx
EPS bridge
3.64 → n/d
Residual
-24.4%
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.