Communication Services / Electronic Gaming & MultimediaTokyo
$396.00
-4.00 (-1.00%)
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 22%
FCF escenarios
weak_data · normalized FCF $352.6M · quality 50.7/100
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
41/100
C
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
$6.1B
P/E
9.3x
↓EV/EBITDA
2.8x
↓ROE
11.8%
↑Gross Margin
54.3%
↑Debt/Equity
0.56
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+6.8%
FCF CAGR
-37.2%
FCF margin
1.8%
FCF / Net income
0.52x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $20.09B · net income $683.9M · FCF $352.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $20.09B | $20.09B | $16.73B | $17.47B | $16.50B |
| Net Income | $683.9M | $683.9M | $149.1M | $511.2M | $779.8M |
| EBITDA | $1.48B | $1.48B | $725.8M | $1.30B | $1.51B |
| EPS | — | — | 9.25 | 31.58 | 49.54 |
| Gross Margin | 54.3% | 54.3% | 54.0% | 52.8% | 48.0% |
| Operating Margin | 5.3% | 5.3% | 2.1% | 5.9% | 7.3% |
| Net Margin | 3.4% | 3.4% | 0.9% | 2.9% | 4.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.56 | 0.56 | 0.59 | 0.39 | 0.48 |
| Current Ratio | 1.91 | 1.91 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $352.6M | $352.6M | $-440.2M | $974.0M | $1.42B |
| Returns | |||||
| ROE | 11.8% | 11.8% | 2.7% | 9.4% | 16.0% |
| Valuation | |||||
| P/E | 9.29 | 9.29 | 49.08 | 25.59 | 16.69 |
| EV/EBITDA | 2.76 | 2.76 | 7.99 | 7.83 | 7.41 |
| P/B | 1.05 | 1.05 | 1.32 | 2.40 | 2.68 |
| Growth & Yield | |||||
| Revenue Growth | 20.1% | 20.1% | -4.2% | 5.8% | — |
| EPS Growth | — | — | -70.7% | -36.3% | — |
| Dividend Yield | 1.0% | 1.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-5.2%
Start / end P/E
n/dx → n/dx
EPS bridge
9.25 → n/d
Residual
-6.2%
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.