Communication Services / Telecom ServicesTokyo
$4050.00
-20.00 (-0.49%)
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 17%
FCF escenarios
weak_data · normalized FCF $-2.7B · quality 39.7/100
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
59/100
C
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
$53.0B
P/E
12.8x
↓EV/EBITDA
11.0x
↑ROE
16.4%
↑Gross Margin
54.2%
↑Debt/Equity
0.65
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+12.5%
FCF CAGR
—
FCF margin
-11.7%
FCF / Net income
-0.70x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $15.26B · net income $2.54B · FCF $-1.79B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $15.26B | $15.26B | $14.12B | $12.35B | $10.73B |
| Net Income | $2.54B | $2.54B | $2.83B | $2.29B | $1.89B |
| EBITDA | $5.44B | $5.44B | $5.36B | $4.04B | $3.30B |
| EPS | 192.85 | 192.85 | 215.76 | 175.50 | 145.01 |
| Gross Margin | 54.2% | 54.2% | 50.1% | 47.2% | 38.4% |
| Operating Margin | 28.9% | 28.9% | 27.6% | 26.8% | 22.9% |
| Net Margin | 16.7% | 16.7% | 20.1% | 18.6% | 17.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.65 | 0.65 | 0.87 | 0.72 | 0.41 |
| Current Ratio | 1.38 | 1.38 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.79B | $-1.79B | $-5.20B | $-2.69B | $1.05B |
| Returns | |||||
| ROE | 16.4% | 16.4% | 24.5% | 23.8% | 25.2% |
| Valuation | |||||
| P/E | 12.84 | 12.84 | 10.98 | 13.48 | 14.76 |
| EV/EBITDA | 10.95 | 10.95 | 6.90 | 7.66 | 7.63 |
| P/B | 3.44 | 3.44 | 2.69 | 3.21 | 3.72 |
| Growth & Yield | |||||
| Revenue Growth | 8.1% | 8.1% | 14.3% | 15.1% | — |
| EPS Growth | -10.6% | -10.6% | 22.9% | 21.0% | — |
| Dividend Yield | 1.0% | 1.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
23.1%
EPS terminal req.
$359.37
Spread vs growth
-33.7%
5Y implied EPS CAGR
17.7%
EPS terminal req.
$434.84
Spread vs growth
-28.3%
10Y implied EPS CAGR
13.8%
EPS terminal req.
$700.31
Spread vs growth
-24.4%
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
+78.6%
Start / end P/E
10.6x → 21.0x
EPS bridge
215.76 → 192.85
Residual
-10.5%
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.