Communication Services / Internet Content & InformationTokyo
$1416.00
+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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $428.8M · quality 76.7/100
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
62/100
B
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
$13.8B
P/E
29.7x
↑EV/EBITDA
21.4x
↑ROE
27.9%
↑Gross Margin
91.4%
↑Debt/Equity
0.21
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+2.3%
FCF CAGR
+14.0%
FCF margin
22.2%
FCF / Net income
0.91x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.93B · net income $472.2M · FCF $428.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.93B | $1.93B | $1.77B | $1.75B | $1.80B |
| Net Income | $472.2M | $472.2M | $471.6M | $433.4M | $406.8M |
| EBITDA | $578.3M | $578.3M | $575.4M | $512.2M | $478.2M |
| EPS | — | — | 47.55 | 41.92 | 37.20 |
| Gross Margin | 91.4% | 91.4% | 89.7% | 90.3% | 90.1% |
| Operating Margin | 28.4% | 28.4% | 31.5% | 29.1% | 25.6% |
| Net Margin | 24.4% | 24.4% | 26.6% | 24.7% | 22.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.21 | 0.21 | 0.06 | 0.14 | 0.18 |
| Current Ratio | 5.14 | 5.14 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $428.8M | $428.8M | $359.7M | $593.6M | $289.5M |
| Returns | |||||
| ROE | 27.9% | 27.9% | 35.2% | 43.9% | 37.3% |
| Valuation | |||||
| P/E | 29.67 | 29.67 | 13.85 | 17.78 | 21.13 |
| EV/EBITDA | 21.36 | 21.36 | 9.22 | 13.13 | 16.03 |
| P/B | 8.17 | 8.17 | 4.87 | 7.81 | 7.88 |
| Growth & Yield | |||||
| Revenue Growth | 8.9% | 8.9% | 1.3% | -2.8% | — |
| EPS Growth | — | — | 13.4% | 12.7% | — |
Revenue, Net Income & Free Cash Flow ($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
+51.9%
Start / end P/E
n/dx → n/dx
EPS bridge
47.55 → n/d
Residual
+51.9%
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.