Communication Services / Telecom ServicesTokyo
$648.00
-5.00 (-0.77%)
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 17%
FCF escenarios
weak_data · normalized FCF $339.9M · quality 40.7/100
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
38/100
D
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
$3.4B
P/E
56.8x
↑EV/EBITDA
6.8x
↓ROE
17.4%
↑Gross Margin
18.2%
↓Debt/Equity
0.70
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
-6.8%
FCF CAGR
+57.6%
FCF margin
6.8%
FCF / Net income
2.41x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $9.70B · net income $274.9M · FCF $661.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $9.70B | $9.70B | $10.13B | $10.65B | $11.99B |
| Net Income | $274.9M | $274.9M | $-469.2M | $-1.23B | $-92.5M |
| EBITDA | $417.3M | $417.3M | $-237.9M | $-994.5M | $471.7M |
| EPS | 51.93 | 51.93 | -88.65 | -232.70 | -17.47 |
| Gross Margin | 18.2% | 18.2% | 14.7% | 9.1% | 18.4% |
| Operating Margin | 1.1% | 1.1% | -2.4% | -8.2% | 1.8% |
| Net Margin | 2.8% | 2.8% | -4.6% | -11.6% | -0.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.70 | 0.70 | 1.24 | 0.90 | 0.39 |
| Current Ratio | 1.85 | 1.85 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $661.1M | $661.1M | $339.9M | $-686.0M | $169.0M |
| Returns | |||||
| ROE | 17.4% | 17.4% | -35.9% | -68.4% | -3.0% |
| Valuation | |||||
| P/E | 56.84 | 56.84 | — | — | — |
| EV/EBITDA | 6.80 | 6.80 | — | — | 10.82 |
| P/B | 2.17 | 2.17 | 2.42 | 1.83 | 1.68 |
| Growth & Yield | |||||
| Revenue Growth | -4.3% | -4.3% | -4.9% | -11.1% | — |
| EPS Growth | 158.6% | 158.6% | 61.9% | -1232.0% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
3.5%
EPS terminal req.
$57.50
Spread vs growth
155.1%
5Y implied EPS CAGR
6.0%
EPS terminal req.
$69.57
Spread vs growth
152.6%
10Y implied EPS CAGR
8.0%
EPS terminal req.
$112.05
Spread vs growth
150.6%
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
+4.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-88.65 → 51.93
Residual
+4.2%
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.