Communication Services / Telecom ServicesTokyo
$301.00
-9.00 (-2.90%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $227.8M · quality 69.3/100
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
37/100
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
$3.3B
P/E
11.7x
↓EV/EBITDA
11.5x
↑ROE
17.6%
↑Gross Margin
53.1%
↑Debt/Equity
0.59
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-0.7%
FCF CAGR
-3.7%
FCF margin
2.0%
FCF / Net income
0.59x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $8.35B · net income $281.1M · FCF $164.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $8.35B | $8.35B | $8.46B | $8.48B | $8.53B |
| Net Income | $281.1M | $281.1M | $283.9M | $241.2M | $196.0M |
| EBITDA | $221.0M | $221.0M | $330.0M | $237.8M | $228.5M |
| EPS | — | — | 26.20 | 22.32 | 18.27 |
| Gross Margin | 53.1% | 53.1% | 50.2% | 47.2% | 50.0% |
| Operating Margin | 2.0% | 2.0% | 3.6% | 2.6% | 2.2% |
| Net Margin | 3.4% | 3.4% | 3.4% | 2.8% | 2.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.59 | 0.59 | 0.23 | 0.49 | 0.77 |
| Current Ratio | 1.50 | 1.50 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $164.5M | $164.5M | $227.8M | $421.1M | $184.0M |
| Returns | |||||
| ROE | 17.6% | 17.6% | 21.6% | 23.8% | 25.4% |
| Valuation | |||||
| P/E | 11.66 | 11.66 | 8.40 | 10.30 | 13.03 |
| EV/EBITDA | 11.47 | 11.47 | 2.59 | 5.07 | 7.84 |
| P/B | 2.05 | 2.05 | 1.81 | 2.45 | 3.31 |
| Growth & Yield | |||||
| Revenue Growth | -1.3% | -1.3% | -0.2% | -0.6% | — |
| EPS Growth | — | — | 17.4% | 22.2% | — |
Revenue, Net Income & Free Cash Flow ($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
+12.3%
Start / end P/E
n/dx → n/dx
EPS bridge
26.20 → n/d
Residual
+12.3%
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.