Communication Services / Electronic Gaming & MultimediaTokyo
$459.00
+3.00 (+0.66%)
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 14%
FCF escenarios
weak_data · normalized FCF $-1.1B · quality 28.0/100
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
3/9
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
$27.8B
P/E
13.9x
↓EV/EBITDA
5.7x
↓ROE
3.1%
↓Gross Margin
46.2%
↓Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+2.8%
FCF CAGR
—
FCF margin
-12.7%
FCF / Net income
-4.35x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $27.96B · net income $818.0M · FCF $-3.56B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $27.96B | $27.96B | $29.49B | $25.34B | $25.73B |
| Net Income | $818.0M | $818.0M | $-517.0M | $1.93B | $3.82B |
| EBITDA | $3.48B | $3.48B | $800.0M | $5.71B | $6.53B |
| EPS | — | — | -8.55 | 31.85 | 63.23 |
| Gross Margin | 46.2% | 46.2% | 40.8% | 45.3% | 49.9% |
| Operating Margin | 6.5% | 6.5% | 8.2% | 9.8% | 17.9% |
| Net Margin | 2.9% | 2.9% | -1.8% | 7.6% | 14.8% |
| Balance Sheet | |||||
| Debt/Equity | — | — | — | 0.01 | 0.01 |
| Current Ratio | 3.44 | 3.44 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-3.56B | $-3.56B | $-128.0M | $-1.06B | $1.75B |
| Returns | |||||
| ROE | 3.1% | 3.1% | -1.9% | 6.6% | 13.2% |
| Valuation | |||||
| P/E | 13.94 | 13.94 | — | 20.66 | 12.02 |
| EV/EBITDA | 5.72 | 5.72 | 35.76 | 4.56 | 4.54 |
| P/B | 1.06 | 1.06 | 1.51 | 1.36 | 1.59 |
| Growth & Yield | |||||
| Revenue Growth | -5.2% | -5.2% | 16.4% | -1.5% | — |
| EPS Growth | — | — | -126.8% | -49.6% | — |
| Dividend Yield | 3.3% | 3.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+5.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-8.55 → n/d
Residual
+1.8%
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.