Communication Services / Internet Content & InformationTokyo
$1927.00
+9.00 (+0.46%)
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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF $694.3M · quality 51.3/100
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
35/100
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
$10.2B
P/E
21.2x
↑EV/EBITDA
9.4x
↑ROE
20.0%
↑Gross Margin
71.8%
↑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
+19.5%
FCF CAGR
—
FCF margin
19.5%
FCF / Net income
1.60x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.36B · net income $531.6M · FCF $849.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.36B | $4.36B | $3.59B | $2.90B | $2.56B |
| Net Income | $531.6M | $531.6M | $338.9M | $103.9M | $50.8M |
| EBITDA | $844.8M | $844.8M | $533.5M | $178.2M | $111.9M |
| EPS | — | — | 59.14 | 18.44 | 8.74 |
| Gross Margin | 71.8% | 71.8% | 79.6% | 84.8% | 87.1% |
| Operating Margin | 17.4% | 17.4% | 12.7% | 6.2% | 3.0% |
| Net Margin | 12.2% | 12.2% | 9.4% | 3.6% | 2.0% |
| Balance Sheet | |||||
| Current Ratio | 1.53 | 1.53 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $849.3M | $849.3M | $694.3M | $384.8M | $-57.0M |
| Returns | |||||
| ROE | 20.0% | 20.0% | 15.1% | 5.5% | 2.7% |
| Valuation | |||||
| P/E | 21.21 | 21.21 | 27.17 | 57.10 | 84.32 |
| EV/EBITDA | 9.35 | 9.35 | 13.67 | 24.74 | 25.28 |
| P/B | 3.84 | 3.84 | 4.09 | 3.13 | 2.26 |
| Growth & Yield | |||||
| Revenue Growth | 21.7% | 21.7% | 23.6% | 13.5% | — |
| EPS Growth | — | — | 220.7% | 111.0% | — |
| Dividend Yield | 2.1% | 2.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+16.7%
Start / end P/E
n/dx → n/dx
EPS bridge
59.14 → n/d
Residual
+14.6%
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.