Communication Services / Electronic Gaming & MultimediaTokyo
$2230.00
-86.00 (-3.90%)
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 33% · confianza 25%
FCF escenarios
weak_data · normalized FCF $-550.2M · quality 77.7/100
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
55/100
C
Piotroski
3/9
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
$12.3B
P/E
169.8x
↑EV/EBITDA
51.6x
↑ROE
1.3%
↓Gross Margin
42.3%
↓Debt/Equity
0.05
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+8.2%
FCF CAGR
—
FCF margin
-8.6%
FCF / Net income
-8.28x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $7.02B · net income $72.7M · FCF $-602.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $7.02B | $7.02B | $6.50B | $5.06B | $5.54B |
| Net Income | $72.7M | $72.7M | $-546.3M | $-830.7M | $-320.8M |
| EBITDA | $203.8M | $203.8M | $-522.7M | $-811.4M | $-276.0M |
| EPS | — | — | -99.27 | -150.97 | -58.29 |
| Gross Margin | 42.3% | 42.3% | 36.8% | 36.3% | 38.6% |
| Operating Margin | -2.1% | -2.1% | -7.9% | -16.1% | -3.7% |
| Net Margin | 1.0% | 1.0% | -8.4% | -16.4% | -5.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.05 | 0.05 | 0.02 | — | — |
| Current Ratio | 3.11 | 3.11 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-602.2M | $-602.2M | $-459.3M | $-550.2M | $-725.5M |
| Returns | |||||
| ROE | 1.3% | 1.3% | -10.4% | -14.4% | -4.9% |
| Valuation | |||||
| P/E | 169.84 | 169.84 | — | — | — |
| EV/EBITDA | 51.64 | 51.64 | — | — | — |
| P/B | 2.26 | 2.26 | 1.41 | 0.87 | 0.94 |
| Growth & Yield | |||||
| Revenue Growth | 8.0% | 8.0% | 28.4% | -8.5% | — |
| EPS Growth | — | — | 34.2% | -159.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+38.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-99.27 → n/d
Residual
+38.5%
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.