Communication Services / Electronic Gaming & MultimediaTokyo
$248.00
+3.00 (+1.22%)
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 16%
FCF escenarios
weak_data · normalized FCF $196.5M · quality 35.0/100
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
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
$2.1B
P/E
9.3x
↓EV/EBITDA
4.9x
↓ROE
15.0%
↑Gross Margin
44.9%
↓Debt/Equity
1.41
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-10.8%
FCF CAGR
—
FCF margin
6.4%
FCF / Net income
2.09x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $7.48B · net income $228.1M · FCF $476.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $7.48B | $7.48B | $8.85B | $8.72B | $10.54B |
| Net Income | $228.1M | $228.1M | $245.6M | $143.3M | $-1.63B |
| EBITDA | $384.1M | $384.1M | $369.6M | $219.5M | $-1.15B |
| EPS | — | — | 29.10 | 17.00 | -191.28 |
| Gross Margin | 44.9% | 44.9% | 40.2% | 38.2% | 35.1% |
| Operating Margin | 5.0% | 5.0% | 4.8% | 1.9% | -3.8% |
| Net Margin | 3.1% | 3.1% | 2.8% | 1.6% | -15.5% |
| Balance Sheet | |||||
| Debt/Equity | 1.41 | 1.41 | 1.71 | 1.27 | 2.10 |
| Current Ratio | 1.53 | 1.53 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $476.4M | $476.4M | $126.4M | $196.5M | $-277.1M |
| Returns | |||||
| ROE | 15.0% | 15.0% | 17.6% | 12.4% | -164.0% |
| Valuation | |||||
| P/E | 9.25 | 9.25 | 11.31 | 17.00 | — |
| EV/EBITDA | 4.93 | 4.93 | 7.52 | 10.82 | — |
| P/B | 1.39 | 1.39 | 1.99 | 2.11 | 3.11 |
| Growth & Yield | |||||
| Revenue Growth | -15.5% | -15.5% | 1.5% | -17.3% | — |
| EPS Growth | — | — | 71.2% | 108.9% | — |
Revenue, Net Income & Free Cash Flow ($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
+3.3%
Start / end P/E
n/dx → n/dx
EPS bridge
29.10 → n/d
Residual
+3.3%
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.