Communication Services / Electronic Gaming & MultimediaTokyo
$638.00
+6.00 (+0.94%)
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 18%
FCF escenarios
weak_data · normalized FCF $257.5M · quality 39.3/100
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
38/100
D
Piotroski
7/9
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
$4.8B
P/E
12.1x
↓EV/EBITDA
6.7x
↓ROE
4.1%
↓Gross Margin
27.0%
↓Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+5.4%
FCF CAGR
-24.6%
FCF margin
3.9%
FCF / Net income
1.03x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.64B · net income $250.2M · FCF $257.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $6.64B | $6.64B | $4.62B | $5.78B | $5.66B |
| Net Income | $250.2M | $250.2M | $-260.9M | $499.1M | $310.0M |
| EBITDA | $476.5M | $476.5M | $-433.9M | $807.8M | $592.2M |
| EPS | 33.01 | 33.01 | -34.42 | 65.85 | 40.90 |
| Gross Margin | 27.0% | 27.0% | 11.2% | 26.9% | 24.8% |
| Operating Margin | 10.4% | 10.4% | -11.3% | 8.4% | 8.3% |
| Net Margin | 3.8% | 3.8% | -5.7% | 8.6% | 5.5% |
| Balance Sheet | |||||
| Current Ratio | 4.29 | 4.29 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $257.5M | $257.5M | $-1.35B | $1.07B | $601.5M |
| Returns | |||||
| ROE | 4.1% | 4.1% | -4.3% | 7.6% | 5.0% |
| Valuation | |||||
| P/E | 12.15 | 12.15 | — | 11.19 | 19.12 |
| EV/EBITDA | 6.73 | 6.73 | — | 3.30 | 6.48 |
| P/B | 0.79 | 0.79 | 0.80 | 0.86 | 0.96 |
| Growth & Yield | |||||
| Revenue Growth | 43.8% | 43.8% | -20.2% | 2.1% | — |
| EPS Growth | 195.9% | 195.9% | -152.3% | 61.0% | — |
| Dividend Yield | 3.9% | 3.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
19.7%
EPS terminal req.
$56.61
Spread vs growth
176.2%
5Y implied EPS CAGR
15.7%
EPS terminal req.
$68.50
Spread vs growth
180.2%
10Y implied EPS CAGR
12.8%
EPS terminal req.
$110.32
Spread vs growth
183.1%
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
+6.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-34.42 → 33.01
Residual
+3.0%
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.