Communication Services / Electronic Gaming & MultimediaTokyo
$5070.00
+30.00 (+0.60%)
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 20%
FCF escenarios
weak_data · normalized FCF $2.8B · quality 55.3/100
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
49/100
C
Piotroski
6/9
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
$20.1B
P/E
11.8x
↓EV/EBITDA
7.4x
↓ROE
23.2%
↑Gross Margin
48.5%
↑Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+72.1%
FCF CAGR
—
FCF margin
22.9%
FCF / Net income
2.10x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $12.37B · net income $1.35B · FCF $2.83B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $12.37B | $12.37B | $13.62B | $21.33B | $2.43B |
| Net Income | $1.35B | $1.35B | $895.0M | $3.29B | $-838.0M |
| EBITDA | $2.17B | $2.17B | $1.35B | $4.93B | $-996.0M |
| EPS | — | — | 224.59 | 817.85 | -217.96 |
| Gross Margin | 48.5% | 48.5% | 47.3% | 53.1% | 1.9% |
| Operating Margin | 17.4% | 17.4% | 9.8% | 23.0% | -41.5% |
| Net Margin | 10.9% | 10.9% | 6.6% | 15.4% | -34.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.04 | 0.15 | 3.21 |
| Current Ratio | 2.82 | 2.82 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $2.83B | $2.83B | $-1.74B | $5.16B | $-976.0M |
| Returns | |||||
| ROE | 23.2% | 23.2% | 20.0% | 89.6% | -210.6% |
| Valuation | |||||
| P/E | 11.83 | 11.83 | 25.69 | 6.35 | — |
| EV/EBITDA | 7.37 | 7.37 | 15.52 | 3.25 | — |
| P/B | 3.47 | 3.47 | 5.15 | 5.68 | 33.10 |
| Growth & Yield | |||||
| Revenue Growth | -9.2% | -9.2% | -36.2% | 778.6% | — |
| EPS Growth | — | — | -72.5% | 475.2% | — |
Revenue, Net Income & Free Cash Flow ($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
-39.8%
Start / end P/E
n/dx → n/dx
EPS bridge
224.59 → n/d
Residual
-39.8%
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.