Communication Services / Electronic Gaming & MultimediaTokyo
$255.00
-3.00 (-1.16%)
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 32% · confianza 25%
FCF escenarios
weak_data · normalized FCF $2.0B · quality 58.7/100
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
49/100
C
Piotroski
8/9
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
$34.6B
P/E
7.4x
↓EV/EBITDA
3.9x
↓ROE
14.1%
↑Gross Margin
35.6%
↓Debt/Equity
0.48
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+10.2%
FCF CAGR
-5.4%
FCF margin
10.4%
FCF / Net income
1.70x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $56.18B · net income $3.42B · FCF $5.82B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $56.18B | $56.18B | $46.26B | $48.80B | $41.97B |
| Net Income | $3.42B | $3.42B | $804.8M | $2.05B | $3.51B |
| EBITDA | $5.58B | $5.58B | $2.80B | $4.25B | $5.47B |
| EPS | 24.64 | 24.64 | 5.65 | 14.22 | 25.02 |
| Gross Margin | 35.6% | 35.6% | 33.3% | 34.6% | 34.9% |
| Operating Margin | 8.7% | 8.7% | 1.9% | 6.9% | 8.1% |
| Net Margin | 6.1% | 6.1% | 1.7% | 4.2% | 8.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.48 | 0.48 | 0.68 | 0.62 | 1.06 |
| Current Ratio | 2.26 | 2.26 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $5.82B | $5.82B | $-362.7M | $1.98B | $6.87B |
| Returns | |||||
| ROE | 14.1% | 14.1% | 3.6% | 9.4% | 22.5% |
| Valuation | |||||
| P/E | 7.41 | 7.41 | 34.42 | 25.87 | 14.91 |
| EV/EBITDA | 3.92 | 3.92 | 6.13 | 9.52 | 7.72 |
| P/B | 1.46 | 1.46 | 1.24 | 2.44 | 3.36 |
| Growth & Yield | |||||
| Revenue Growth | 21.4% | 21.4% | -5.2% | 16.3% | — |
| EPS Growth | 336.2% | 336.2% | -60.3% | -43.1% | — |
| Dividend Yield | 1.9% | 1.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-2.8%
EPS terminal req.
$22.63
Spread vs growth
339.0%
5Y implied EPS CAGR
2.1%
EPS terminal req.
$27.38
Spread vs growth
334.1%
10Y implied EPS CAGR
6.0%
EPS terminal req.
$44.09
Spread vs growth
330.2%
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
-16.5%
Start / end P/E
55.3x → 10.3x
EPS bridge
5.65 → 24.64
Residual
-273.3%
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.