Communication Services / Telecom ServicesTokyo
$111.00
-4.00 (-3.48%)
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 22%
FCF escenarios
weak_data · normalized FCF $701.2M · quality 44.3/100
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
40/100
C
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
$18.5B
P/E
24.2x
↑EV/EBITDA
13.8x
↑ROE
22.2%
↑Gross Margin
41.6%
↓Debt/Equity
0.53
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+25.9%
FCF CAGR
—
FCF margin
1.4%
FCF / Net income
0.15x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $9.24B · net income $849.4M · FCF $127.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $9.24B | $9.24B | $7.40B | $6.07B | $4.63B |
| Net Income | $849.4M | $849.4M | $1.37B | $690.7M | $294.1M |
| EBITDA | $1.17B | $1.17B | $1.72B | $857.0M | $321.7M |
| EPS | 5.12 | 5.12 | 8.27 | 4.15 | 1.77 |
| Gross Margin | 41.6% | 41.6% | 44.1% | 43.1% | 40.0% |
| Operating Margin | 10.4% | 10.4% | 15.4% | 12.2% | 6.0% |
| Net Margin | 9.2% | 9.2% | 18.4% | 11.4% | 6.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.53 | 0.53 | 0.02 | 0.01 | — |
| Current Ratio | 3.46 | 3.46 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $127.2M | $127.2M | $855.3M | $701.2M | $-247.1M |
| Returns | |||||
| ROE | 22.2% | 22.2% | 47.3% | 46.1% | 40.8% |
| Valuation | |||||
| P/E | 24.24 | 24.24 | 24.06 | 62.89 | 107.91 |
| EV/EBITDA | 13.84 | 13.84 | 17.61 | 48.86 | 95.78 |
| P/B | 4.81 | 4.81 | 11.38 | 28.98 | 44.05 |
| Growth & Yield | |||||
| Revenue Growth | 24.8% | 24.8% | 21.8% | 31.1% | — |
| EPS Growth | -38.1% | -38.1% | 99.3% | 134.5% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
24.4%
EPS terminal req.
$9.85
Spread vs growth
-62.5%
5Y implied EPS CAGR
18.4%
EPS terminal req.
$11.92
Spread vs growth
-56.5%
10Y implied EPS CAGR
14.1%
EPS terminal req.
$19.19
Spread vs growth
-52.2%
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
-30.2%
Start / end P/E
19.2x → 21.7x
EPS bridge
8.27 → 5.12
Residual
-4.9%
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.