Technology / Information Technology ServicesTokyo
$2453.00
+53.00 (+2.21%)
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 $720.5M · quality 72.0/100
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
50/100
C
Piotroski
6/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
8/100
SEC 0%
Sin guardar todavía.
Market Cap
$20.2B
P/E
30.4x
↑EV/EBITDA
N/A
•ROE
23.9%
↑Gross Margin
61.9%
↑Debt/Equity
0.12
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2024 · 1 años de histórico normalizado
Revenue CAGR
+20.6%
FCF CAGR
+150.7%
FCF margin
17.0%
FCF / Net income
1.62x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.07B · net income $634.2M · FCF $1.03B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 |
|---|---|---|---|
| Income Statement | |||
| Revenue | $6.07B | $6.07B | $5.04B |
| Net Income | $634.2M | $634.2M | $74.7M |
| EBITDA | $1.15B | $1.15B | $325.2M |
| Gross Margin | 61.9% | 61.9% | 56.8% |
| Operating Margin | 15.0% | 15.0% | 2.3% |
| Net Margin | 10.4% | 10.4% | 1.5% |
| Balance Sheet | |||
| Debt/Equity | 0.12 | 0.12 | 0.26 |
| Current Ratio | 2.21 | 2.21 | — |
| Cash Flow | |||
| Free Cash Flow | $1.03B | $1.03B | $410.9M |
| Returns | |||
| ROE | 23.9% | 23.9% | 3.7% |
| Valuation | |||
| P/E | 30.42 | 30.42 | — |
| Growth & Yield | |||
| Revenue Growth | 20.6% | 20.6% | — |
Revenue, Net Income & Free Cash Flow ($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
-13.9%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → n/d
Residual
-13.9%
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.