Communication Services / Electronic Gaming & MultimediaTokyo
$1135.00
-168.00 (-12.89%)
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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF $93.0M · quality 59.7/100
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
68/100
B
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
$3.1B
P/E
15.1x
↓EV/EBITDA
7.2x
↓ROE
11.1%
↑Gross Margin
43.9%
↓Debt/Equity
0.18
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-1.6%
FCF CAGR
-19.4%
FCF margin
6.4%
FCF / Net income
1.34x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.30B · net income $206.0M · FCF $276.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.30B | $4.30B | $3.74B | $4.55B | $4.51B |
| Net Income | $206.0M | $206.0M | $72.0M | $200.0M | $254.0M |
| EBITDA | $258.0M | $258.0M | $161.0M | $281.0M | $387.0M |
| EPS | — | — | 25.62 | 69.41 | 87.90 |
| Gross Margin | 43.9% | 43.9% | 47.1% | 42.8% | 44.3% |
| Operating Margin | 3.5% | 3.5% | 3.6% | 5.3% | 8.5% |
| Net Margin | 4.8% | 4.8% | 1.9% | 4.4% | 5.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.18 | 0.18 | 0.16 | 0.25 | 0.34 |
| Current Ratio | 2.51 | 2.51 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $276.0M | $276.0M | $4.0M | $93.0M | $527.0M |
| Returns | |||||
| ROE | 11.1% | 11.1% | 4.4% | 11.4% | 14.9% |
| Valuation | |||||
| P/E | 15.12 | 15.12 | 30.41 | 13.96 | 16.36 |
| EV/EBITDA | 7.23 | 7.23 | 7.78 | 6.14 | 7.88 |
| P/B | 1.68 | 1.68 | 1.33 | 1.59 | 2.45 |
| Growth & Yield | |||||
| Revenue Growth | 15.0% | 15.0% | -17.9% | 1.0% | — |
| EPS Growth | — | — | -63.1% | -21.0% | — |
| Dividend Yield | 0.8% | 0.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+61.5%
Start / end P/E
n/dx → n/dx
EPS bridge
25.62 → n/d
Residual
+60.8%
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.