Communication Services / EntertainmentTokyo
$903.00
+3.00 (+0.33%)
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 $1.9B · quality 73.3/100
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
35/100
D
Piotroski
4/9
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
$18.1B
P/E
8.6x
↓EV/EBITDA
6.7x
↓ROE
25.4%
↑Gross Margin
53.2%
↑Debt/Equity
0.82
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
16.4%
FCF / Net income
0.68x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $8.54B · net income $2.07B · FCF $1.40B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $8.54B | $8.54B | $8.40B | $7.78B | — |
| Net Income | $2.07B | $2.07B | $1.15B | $806.0M | — |
| EBITDA | $3.29B | $3.29B | $3.52B | $3.13B | — |
| EPS | 103.35 | 103.35 | — | — | — |
| Gross Margin | 53.2% | 53.2% | 58.2% | 57.8% | — |
| Operating Margin | 35.5% | 35.5% | 25.6% | 20.0% | — |
| Net Margin | 24.2% | 24.2% | 13.6% | 10.4% | — |
| Balance Sheet | |||||
| Debt/Equity | 0.82 | 0.82 | 1.04 | 1.17 | 1.41 |
| Current Ratio | 2.15 | 2.15 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.40B | $1.40B | $1.89B | $2.00B | — |
| Returns | |||||
| ROE | 25.4% | 25.4% | 17.0% | 11.8% | — |
| Valuation | |||||
| P/E | 8.62 | 8.62 | — | — | — |
| EV/EBITDA | 6.67 | 6.67 | — | — | — |
| P/B | 2.22 | 2.22 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 1.6% | 1.6% | 8.0% | — | — |
| Dividend Yield | 4.9% | 4.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-8.1%
EPS terminal req.
$80.13
Spread vs growth
9.7%
5Y implied EPS CAGR
-1.3%
EPS terminal req.
$96.95
Spread vs growth
2.8%
10Y implied EPS CAGR
4.2%
EPS terminal req.
$156.14
Spread vs growth
-2.6%
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
-28.0%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → 103.35
Residual
-32.9%
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.