Communication Services / Electronic Gaming & MultimediaTokyo
$188.00
+1.00 (+0.53%)
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 $132.1M · quality 55.3/100
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
26/100
D
Piotroski
4/9
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
$3.3B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-8.8%
↓Gross Margin
35.5%
↓Debt/Equity
0.02
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+3.4%
FCF CAGR
—
FCF margin
-9.5%
FCF / Net income
1.40x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.45B · net income $-235.8M · FCF $-329.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.45B | $3.45B | $3.50B | $3.51B | $3.12B |
| Net Income | $-235.8M | $-235.8M | $-348.0M | $179.0M | $118.6M |
| EBITDA | $-173.0M | $-173.0M | $-125.4M | $447.1M | $326.6M |
| EPS | -13.50 | -13.50 | -19.57 | 9.95 | 6.53 |
| Gross Margin | 35.5% | 35.5% | 41.6% | 47.3% | 46.4% |
| Operating Margin | -5.7% | -5.7% | 1.9% | 9.6% | 6.4% |
| Net Margin | -6.8% | -6.8% | -9.9% | 5.1% | 3.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.02 | 0.02 | 0.10 | 0.18 | 0.28 |
| Current Ratio | 9.61 | 9.61 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-329.4M | $-329.4M | $132.1M | $182.9M | $663.6M |
| Returns | |||||
| ROE | -8.8% | -8.8% | -11.9% | 5.3% | 3.6% |
| Valuation | |||||
| P/E | — | — | — | 38.89 | 76.11 |
| EV/EBITDA | — | — | — | 9.77 | 19.57 |
| P/B | 1.23 | 1.23 | 1.54 | 2.07 | 2.76 |
| Growth & Yield | |||||
| Revenue Growth | -1.3% | -1.3% | -0.4% | 12.5% | — |
| EPS Growth | 31.0% | 31.0% | -296.7% | 52.4% | — |
Revenue, Net Income & Free Cash Flow ($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
-2.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-19.57 → -13.50
Residual
-2.1%
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.