Communication Services / Telecom ServicesTokyo
$860.00
-10.00 (-1.16%)
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 $153.0M · quality 51.3/100
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
43/100
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
$6.4B
P/E
18.7x
↑EV/EBITDA
7.7x
↑ROE
8.9%
↑Gross Margin
24.0%
↓Debt/Equity
0.41
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+12.4%
FCF CAGR
—
FCF margin
-8.5%
FCF / Net income
-2.43x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $8.79B · net income $307.8M · FCF $-749.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $8.79B | $8.79B | $6.35B | $5.43B | $6.19B |
| Net Income | $307.8M | $307.8M | $73.5M | $33.4M | $851.7M |
| EBITDA | $766.5M | $766.5M | $29.1M | $153.8M | $1.35B |
| EPS | 45.91 | 45.91 | 12.89 | 5.85 | 144.20 |
| Gross Margin | 24.0% | 24.0% | 24.6% | 29.2% | 37.1% |
| Operating Margin | 6.0% | 6.0% | 5.2% | 5.7% | 18.9% |
| Net Margin | 3.5% | 3.5% | 1.2% | 0.6% | 13.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.41 | 0.41 | 0.28 | 0.55 | 0.81 |
| Current Ratio | 2.04 | 2.04 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-749.1M | $-749.1M | $190.1M | $153.0M | $956.6M |
| Returns | |||||
| ROE | 8.9% | 8.9% | 4.1% | 2.0% | 51.2% |
| Valuation | |||||
| P/E | 18.72 | 18.72 | 58.11 | 177.44 | 22.36 |
| EV/EBITDA | 7.67 | 7.67 | 113.59 | 32.70 | 13.48 |
| P/B | 1.67 | 1.67 | 2.39 | 3.54 | 11.45 |
| Growth & Yield | |||||
| Revenue Growth | 38.5% | 38.5% | 16.8% | -12.2% | — |
| EPS Growth | 256.2% | 256.2% | 120.3% | -95.9% | — |
| Dividend Yield | 1.2% | 1.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
18.5%
EPS terminal req.
$76.31
Spread vs growth
237.7%
5Y implied EPS CAGR
15.0%
EPS terminal req.
$92.34
Spread vs growth
241.2%
10Y implied EPS CAGR
12.5%
EPS terminal req.
$148.71
Spread vs growth
243.7%
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
-0.3%
Start / end P/E
66.9x → 18.5x
EPS bridge
12.89 → 45.91
Residual
-185.3%
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.