Communication Services / Electronic Gaming & MultimediaTokyo
$319.00
+0.00 (+0.00%)
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 16%
FCF escenarios
weak_data · normalized FCF $-394.2M · quality 33.7/100
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
42/100
C
Piotroski
5/9
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
$7.2B
P/E
12.0x
↓EV/EBITDA
8.4x
↑ROE
1.3%
↓Gross Margin
31.6%
↓Debt/Equity
0.87
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+23.1%
FCF CAGR
—
FCF margin
-7.8%
FCF / Net income
-6.36x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $20.11B · net income $246.3M · FCF $-1.57B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $20.11B | $20.11B | $21.39B | $18.13B | $10.79B |
| Net Income | $246.3M | $246.3M | $529.0M | $1.51B | $389.1M |
| EBITDA | $1.94B | $1.94B | $2.23B | $3.00B | $1.52B |
| EPS | 10.95 | 10.95 | 23.51 | 67.30 | 17.30 |
| Gross Margin | 31.6% | 31.6% | 33.3% | 32.5% | 26.5% |
| Operating Margin | 0.5% | 0.5% | 4.8% | 5.9% | 5.6% |
| Net Margin | 1.2% | 1.2% | 2.5% | 8.4% | 3.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.87 | 0.87 | 0.96 | 0.92 | 0.85 |
| Current Ratio | 2.38 | 2.38 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.57B | $-1.57B | $-394.2M | $333.3M | $-2.40B |
| Returns | |||||
| ROE | 1.3% | 1.3% | 2.9% | 8.3% | 2.3% |
| Valuation | |||||
| P/E | 12.03 | 12.03 | 17.27 | 6.98 | 27.11 |
| EV/EBITDA | 8.36 | 8.36 | 8.43 | 6.49 | 11.06 |
| P/B | 0.39 | 0.39 | 0.50 | 0.58 | 0.63 |
| Growth & Yield | |||||
| Revenue Growth | -6.0% | -6.0% | 18.0% | 68.0% | — |
| EPS Growth | -53.4% | -53.4% | -65.1% | 289.0% | — |
| Dividend Yield | 3.8% | 3.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
37.2%
EPS terminal req.
$28.31
Spread vs growth
-90.7%
5Y implied EPS CAGR
25.6%
EPS terminal req.
$34.25
Spread vs growth
-79.0%
10Y implied EPS CAGR
17.5%
EPS terminal req.
$55.16
Spread vs growth
-71.0%
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
+5.7%
Start / end P/E
13.3x → 29.1x
EPS bridge
23.51 → 10.95
Residual
-63.5%
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.