Communication Services / Electronic Gaming & MultimediaTokyo
$167.00
-8.00 (-4.57%)
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 20%
FCF escenarios
weak_data · normalized FCF $-1.3B · quality 55.3/100
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
44/100
C
Piotroski
6/9
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
$7.8B
P/E
7.2x
↓EV/EBITDA
1.6x
↓ROE
15.8%
↑Gross Margin
60.5%
↑Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+5.0%
FCF CAGR
—
FCF margin
28.5%
FCF / Net income
4.16x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $15.83B · net income $1.09B · FCF $4.51B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $15.83B | $15.83B | $17.09B | $18.20B | $13.67B |
| Net Income | $1.09B | $1.09B | $-341.1M | $-2.23B | $601.9M |
| EBITDA | $1.48B | $1.48B | $-16.9M | $-1.07B | $330.7M |
| EPS | 23.27 | 23.27 | -7.49 | -55.51 | 15.03 |
| Gross Margin | 60.5% | 60.5% | 55.5% | 55.4% | 55.0% |
| Operating Margin | 13.1% | 13.1% | -3.2% | -7.2% | 2.9% |
| Net Margin | 6.9% | 6.9% | -2.0% | -12.2% | 4.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.00 | 0.11 | — |
| Current Ratio | 4.07 | 4.07 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $4.51B | $4.51B | $-1.31B | $-1.28B | $-376.5M |
| Returns | |||||
| ROE | 15.8% | 15.8% | -5.9% | -49.8% | 8.9% |
| Valuation | |||||
| P/E | 7.17 | 7.17 | — | — | 25.95 |
| EV/EBITDA | 1.62 | 1.62 | — | — | 31.34 |
| P/B | 1.13 | 1.13 | 1.66 | 2.22 | 2.32 |
| Growth & Yield | |||||
| Revenue Growth | -7.4% | -7.4% | -6.1% | 33.1% | — |
| EPS Growth | 410.7% | 410.7% | 86.5% | -469.3% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-14.0%
EPS terminal req.
$14.82
Spread vs growth
424.6%
5Y implied EPS CAGR
-5.1%
EPS terminal req.
$17.93
Spread vs growth
415.8%
10Y implied EPS CAGR
2.2%
EPS terminal req.
$28.88
Spread vs growth
408.5%
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
-33.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-7.49 → 23.27
Residual
-33.5%
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.