Technology / Information Technology ServicesTokyo
$1191.00
+1.00 (+0.08%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $928.8M · quality 66.0/100
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
35/100
D
Piotroski
1/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$11.8B
P/E
10.4x
↓EV/EBITDA
N/A
•ROE
N/A
•Gross Margin
N/A
•Debt/Equity
0.06
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2025 · 4 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
—
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income — · FCF —
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Income Statement | ||||||
| Revenue | — | — | $25.08B | $28.49B | $25.17B | $21.25B |
| Net Income | — | — | $817.6M | $1.01B | $643.1M | $669.8M |
| EBITDA | — | — | $1.68B | $2.33B | $1.57B | $1.54B |
| EPS | — | — | — | 100.09 | 63.97 | 76.06 |
| Gross Margin | — | — | 22.9% | 24.3% | 25.2% | 26.8% |
| Operating Margin | — | — | 4.2% | 6.0% | 5.7% | 5.5% |
| Net Margin | — | — | 3.3% | 3.5% | 2.6% | 3.2% |
| Balance Sheet | ||||||
| Debt/Equity | 0.06 | 0.06 | 0.09 | 0.18 | 0.25 | — |
| Current Ratio | 2.51 | 2.51 | — | — | — | — |
| Cash Flow | ||||||
| Free Cash Flow | — | — | $12.3M | $1.85B | $591.3M | $859.4M |
| Returns | ||||||
| ROE | — | — | 9.3% | 11.7% | 8.2% | — |
| Valuation | ||||||
| P/E | 10.45 | 10.45 | — | 10.34 | 15.21 | 13.92 |
| EV/EBITDA | — | — | 3.94 | 3.40 | 5.76 | 6.04 |
| P/B | 1.31 | 1.31 | 1.11 | 1.21 | 1.25 | — |
| Growth & Yield | ||||||
| Revenue Growth | — | — | -12.0% | 13.2% | 18.5% | — |
| EPS Growth | — | — | — | 56.5% | -15.9% | — |
| Dividend Yield | 6.4% | 6.4% | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+15.4%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → n/d
Residual
+9.0%
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.