Communication Services / Telecom ServicesTokyo
$589.00
-5.00 (-0.84%)
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 19%
FCF escenarios
weak_data · normalized FCF $717.0M · quality 32.0/100
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
38/100
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
$15.3B
P/E
10.4x
↓EV/EBITDA
3.5x
↓ROE
13.4%
↑Gross Margin
33.9%
↓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
+4.1%
FCF CAGR
+40.0%
FCF margin
5.9%
FCF / Net income
0.44x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $13.08B · net income $1.75B · FCF $771.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $13.08B | $13.08B | $12.22B | $12.17B | $11.58B |
| Net Income | $1.75B | $1.75B | $1.29B | $1.28B | $1.25B |
| EBITDA | $3.32B | $3.32B | $2.85B | $2.74B | $2.65B |
| EPS | 64.99 | 64.99 | 46.46 | 45.92 | 44.92 |
| Gross Margin | 33.9% | 33.9% | 31.1% | 29.2% | 31.0% |
| Operating Margin | 17.9% | 17.9% | 16.1% | 15.1% | 15.9% |
| Net Margin | 13.4% | 13.4% | 10.6% | 10.6% | 10.8% |
| Balance Sheet | |||||
| Current Ratio | 6.20 | 6.20 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $771.0M | $771.0M | $717.0M | $-379.0M | $281.0M |
| Returns | |||||
| ROE | 13.4% | 13.4% | 10.3% | 10.7% | 11.1% |
| Valuation | |||||
| P/E | 10.40 | 10.40 | 13.80 | 12.57 | 12.89 |
| EV/EBITDA | 3.53 | 3.53 | 5.02 | 4.57 | 4.59 |
| P/B | 1.21 | 1.21 | 1.42 | 1.35 | 1.43 |
| Growth & Yield | |||||
| Revenue Growth | 7.0% | 7.0% | 0.4% | 5.1% | — |
| EPS Growth | 39.9% | 39.9% | 1.2% | 2.2% | — |
| Dividend Yield | 4.2% | 4.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-7.0%
EPS terminal req.
$52.26
Spread vs growth
46.9%
5Y implied EPS CAGR
-0.5%
EPS terminal req.
$63.24
Spread vs growth
40.4%
10Y implied EPS CAGR
4.6%
EPS terminal req.
$101.85
Spread vs growth
35.3%
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
-6.7%
Start / end P/E
14.2x → 9.1x
EPS bridge
46.46 → 64.99
Residual
-14.5%
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.