Communication Services / Telecom ServicesTokyo
$2351.00
-79.00 (-3.25%)
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 $907.8M · quality 70.7/100
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
70/100
B
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
$13.9B
P/E
13.9x
↓EV/EBITDA
8.3x
↑ROE
10.5%
↑Gross Margin
57.7%
↑Debt/Equity
0.25
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+3.3%
FCF CAGR
-6.0%
FCF margin
8.7%
FCF / Net income
1.33x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $12.75B · net income $830.9M · FCF $1.11B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $12.75B | $12.75B | $13.07B | $12.56B | $11.57B |
| Net Income | $830.9M | $830.9M | $734.9M | $560.6M | $1.05B |
| EBITDA | $1.40B | $1.40B | $1.26B | $1.06B | $1.63B |
| EPS | 141.00 | 141.00 | 123.45 | 93.54 | 175.29 |
| Gross Margin | 57.7% | 57.7% | 56.3% | 54.4% | 55.8% |
| Operating Margin | 9.6% | 9.6% | 6.8% | 8.2% | 13.0% |
| Net Margin | 6.5% | 6.5% | 5.6% | 4.5% | 9.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.25 | 0.25 | 0.24 | 0.31 | 0.35 |
| Current Ratio | 2.96 | 2.96 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.11B | $1.11B | $907.8M | $33.6M | $1.33B |
| Returns | |||||
| ROE | 10.5% | 10.5% | 10.1% | 8.4% | 17.0% |
| Valuation | |||||
| P/E | 13.95 | 13.95 | 10.04 | 13.22 | 12.33 |
| EV/EBITDA | 8.31 | 8.31 | 4.76 | 6.44 | 7.53 |
| P/B | 1.74 | 1.74 | 1.02 | 1.11 | 2.10 |
| Growth & Yield | |||||
| Revenue Growth | -2.5% | -2.5% | 4.1% | 8.6% | — |
| EPS Growth | 14.2% | 14.2% | 32.0% | -46.6% | — |
| Dividend Yield | 4.1% | 4.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
13.9%
EPS terminal req.
$208.61
Spread vs growth
0.3%
5Y implied EPS CAGR
12.4%
EPS terminal req.
$252.42
Spread vs growth
1.9%
10Y implied EPS CAGR
11.2%
EPS terminal req.
$406.53
Spread vs growth
3.0%
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
+52.0%
Start / end P/E
12.9x → 16.7x
EPS bridge
123.45 → 141.00
Residual
+4.2%
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.