Communication Services / Electronic Gaming & MultimediaTokyo
$394.00
-5.00 (-1.25%)
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 34% · confianza 19%
FCF escenarios
weak_data · normalized FCF $121.4M · quality 50.0/100
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
38/100
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
$3.3B
P/E
18.8x
↑EV/EBITDA
11.0x
↑ROE
6.7%
↑Gross Margin
27.6%
↓Debt/Equity
0.21
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
-0.1%
FCF CAGR
-2.2%
FCF margin
2.8%
FCF / Net income
0.69x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.29B · net income $176.7M · FCF $121.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.29B | $4.29B | $3.26B | $4.09B | $4.30B |
| Net Income | $176.7M | $176.7M | $198.4M | $-1.35B | $883.4M |
| EBITDA | $236.1M | $236.1M | $307.7M | $-1.32B | $1.10B |
| EPS | — | — | 23.59 | -160.68 | 102.31 |
| Gross Margin | 27.6% | 27.6% | 25.4% | 28.9% | 36.0% |
| Operating Margin | 4.2% | 4.2% | 2.7% | 4.4% | 22.1% |
| Net Margin | 4.1% | 4.1% | 6.1% | -33.0% | 20.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.21 | 0.21 | — | 0.12 | — |
| Current Ratio | 2.39 | 2.39 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $121.4M | $121.4M | $772.1M | $-646.6M | $130.0M |
| Returns | |||||
| ROE | 6.7% | 6.7% | 7.9% | -55.4% | 21.8% |
| Valuation | |||||
| P/E | 18.77 | 18.77 | 15.30 | — | 13.27 |
| EV/EBITDA | 11.03 | 11.03 | 4.37 | — | 8.97 |
| P/B | 1.26 | 1.26 | 1.21 | 1.80 | 2.90 |
| Growth & Yield | |||||
| Revenue Growth | 31.7% | 31.7% | -20.3% | -4.9% | — |
| EPS Growth | — | — | 114.7% | -257.1% | — |
| Dividend Yield | 2.5% | 2.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+4.6%
Start / end P/E
n/dx → n/dx
EPS bridge
23.59 → n/d
Residual
+2.1%
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.