Communication Services / Electronic Gaming & MultimediaTokyo
$183.00
-10.00 (-4.95%)
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 33% · confianza 23%
FCF escenarios
weak_data · normalized FCF $-1.5B · quality 69.7/100
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
15/100
F
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
$12.6B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-311.0%
↓Gross Margin
50.7%
↑Debt/Equity
0.22
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-30.4%
FCF CAGR
—
FCF margin
-81.9%
FCF / Net income
1.21x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.50B · net income $-1.70B · FCF $-2.05B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.50B | $2.50B | $2.99B | $4.06B | $7.42B |
| Net Income | $-1.70B | $-1.70B | $-1.46B | $-1.38B | $-2.10B |
| EBITDA | $-2.14B | $-2.14B | $-1.52B | $-1.30B | $-1.95B |
| EPS | -110.71 | -110.71 | -122.34 | -126.98 | -258.98 |
| Gross Margin | 50.7% | 50.7% | 55.6% | 63.6% | 73.3% |
| Operating Margin | -71.4% | -71.4% | -48.8% | -28.6% | -18.3% |
| Net Margin | -67.7% | -67.7% | -48.8% | -34.0% | -28.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.22 | 0.22 | 0.18 | 0.20 | 0.11 |
| Current Ratio | 10.03 | 10.03 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-2.05B | $-2.05B | $-1.45B | $-1.22B | $-1.24B |
| Returns | |||||
| ROE | -311.0% | -311.0% | -126.6% | -63.1% | -103.6% |
| Valuation | |||||
| P/B | 5.14 | 5.14 | 2.52 | 2.53 | 3.49 |
| Growth & Yield | |||||
| Revenue Growth | -16.1% | -16.1% | -26.4% | -45.3% | — |
| EPS Growth | 9.5% | 9.5% | 3.7% | 51.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-34.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-122.34 → -110.71
Residual
-34.2%
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.