Communication Services / Electronic Gaming & MultimediaTokyo
$1093.00
-7.00 (-0.64%)
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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $759.3M · quality 66.7/100
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
34/100
D
Piotroski
5/9
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
$7.1B
P/E
16.2x
↑EV/EBITDA
4.2x
↓ROE
15.8%
↑Gross Margin
51.4%
↑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
+2.9%
FCF CAGR
+15.5%
FCF margin
25.2%
FCF / Net income
1.77x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.43B · net income $488.5M · FCF $864.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.43B | $3.43B | $3.32B | $3.37B | $3.14B |
| Net Income | $488.5M | $488.5M | $699.1M | $-941000.00 | $558.3M |
| EBITDA | $1.12B | $1.12B | $1.06B | $1.05B | $884.1M |
| EPS | 67.66 | 67.66 | 92.20 | -0.12 | 69.70 |
| Gross Margin | 51.4% | 51.4% | 49.2% | 48.3% | 49.2% |
| Operating Margin | 32.7% | 32.7% | 31.9% | 28.0% | 27.5% |
| Net Margin | 14.3% | 14.3% | 21.1% | -0.0% | 17.8% |
| Balance Sheet | |||||
| Current Ratio | 4.37 | 4.37 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $864.5M | $864.5M | $658.6M | $759.3M | $560.4M |
| Returns | |||||
| ROE | 15.8% | 15.8% | 20.5% | -0.0% | 18.4% |
| Valuation | |||||
| P/E | 16.16 | 16.16 | 10.41 | — | 12.68 |
| EV/EBITDA | 4.23 | 4.23 | 3.93 | 2.16 | 4.86 |
| P/B | 2.56 | 2.56 | 2.14 | 1.68 | 2.33 |
| Growth & Yield | |||||
| Revenue Growth | 3.3% | 3.3% | -1.6% | 7.2% | — |
| EPS Growth | -26.6% | -26.6% | 76933.3% | -100.2% | — |
| Dividend Yield | 4.6% | 4.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
12.8%
EPS terminal req.
$96.99
Spread vs growth
-39.4%
5Y implied EPS CAGR
11.6%
EPS terminal req.
$117.35
Spread vs growth
-38.3%
10Y implied EPS CAGR
10.8%
EPS terminal req.
$189.00
Spread vs growth
-37.4%
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
+23.3%
Start / end P/E
10.0x → 16.2x
EPS bridge
92.20 → 67.66
Residual
-16.4%
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.