Technology / Information Technology ServicesTokyo
$629.00
-10.00 (-1.56%)
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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF $181.5M · quality 58.0/100
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
35/100
D
Piotroski
n/d
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
4/100
SEC 0%
Sin guardar todavía.
Market Cap
$2.8B
P/E
11.7x
↓EV/EBITDA
7.3x
↓ROE
58.4%
↑Gross Margin
81.5%
↑Debt/Equity
1.10
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2025–2025 · 0 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
8.6%
FCF / Net income
0.75x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.12B · net income $241.9M · FCF $181.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 |
|---|---|---|
| Income Statement | ||
| Revenue | $2.12B | $2.12B |
| Net Income | $241.9M | $241.9M |
| EBITDA | $343.0M | $343.0M |
| Gross Margin | 81.5% | 81.5% |
| Operating Margin | 15.6% | 15.6% |
| Net Margin | 11.4% | 11.4% |
| Balance Sheet | ||
| Debt/Equity | 1.10 | 1.10 |
| Current Ratio | 3.88 | 3.88 |
| Cash Flow | ||
| Free Cash Flow | $181.5M | $181.5M |
| Returns | ||
| ROE | 58.4% | 58.4% |
| Valuation | ||
| P/E | 11.70 | 11.70 |
| EV/EBITDA | 7.28 | 7.28 |
| P/B | 6.84 | 6.84 |
Revenue, Net Income & Free Cash Flow ($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
-52.8%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → n/d
Residual
-52.8%
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.