Communication Services / Internet Content & InformationTokyo
$452.00
-11.00 (-2.38%)
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 $-1.1B · quality 69.7/100
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
32/100
D
Piotroski
2/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$7.7B
P/E
9.7x
↓EV/EBITDA
16.3x
↑ROE
20.9%
↑Gross Margin
31.7%
↓Debt/Equity
0.18
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2025 · 2 años de histórico normalizado
Revenue CAGR
+15.0%
FCF CAGR
—
FCF margin
—
FCF / Net income
—
Latest source
Provider fallback
Margin decomposition
Último año: revenue $7.19B · net income $739.3M · FCF —
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $7.19B | $7.19B | — | $5.44B |
| Net Income | $739.3M | $739.3M | — | $-1.19B |
| EBITDA | $301.7M | $301.7M | — | $-1.18B |
| EPS | — | — | — | -75.71 |
| Gross Margin | 31.7% | 31.7% | — | 10.8% |
| Operating Margin | 4.9% | 4.9% | — | -21.7% |
| Net Margin | 10.3% | 10.3% | — | -21.9% |
| Balance Sheet | ||||
| Debt/Equity | 0.18 | 0.18 | 0.48 | 0.39 |
| Current Ratio | 3.87 | 3.87 | — | — |
| Cash Flow | ||||
| Free Cash Flow | — | — | — | $-1.14B |
| Returns | ||||
| ROE | 20.9% | 20.9% | — | -55.7% |
| Valuation | ||||
| P/E | 9.66 | 9.66 | — | — |
| EV/EBITDA | 16.25 | 16.25 | — | — |
| P/B | 2.16 | 2.16 | — | — |
Revenue, Net Income & Free Cash Flow ($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
-35.9%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → n/d
Residual
-35.9%
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.