Communication Services / Telecom ServicesTokyo
$1274.00
+5.00 (+0.39%)
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 22% · confianza 25%
FCF escenarios
weak_data · normalized FCF $1.3B · quality 80.7/100
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
49/100
C
Piotroski
5/9
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
$12.0B
P/E
13.0x
↓EV/EBITDA
2.2x
↓ROE
8.1%
↑Gross Margin
24.7%
↓Debt/Equity
0.23
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+10.8%
FCF CAGR
-10.7%
FCF margin
2.0%
FCF / Net income
1.26x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $61.57B · net income $991.0M · FCF $1.25B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $61.57B | $61.57B | $54.49B | $48.38B | $45.32B |
| Net Income | $991.0M | $991.0M | $1.21B | $1.18B | $1.48B |
| EBITDA | $2.91B | $2.91B | $2.76B | $2.69B | $2.97B |
| EPS | 104.81 | 104.81 | 127.54 | 129.09 | — |
| Gross Margin | 24.7% | 24.7% | 25.1% | 25.3% | 25.3% |
| Operating Margin | 3.9% | 3.9% | 3.9% | 4.7% | 5.5% |
| Net Margin | 1.6% | 1.6% | 2.2% | 2.4% | 3.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.23 | 0.23 | 0.25 | 0.26 | 0.21 |
| Current Ratio | 1.73 | 1.73 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.25B | $1.25B | $1.36B | $1.34B | $1.75B |
| Returns | |||||
| ROE | 8.1% | 8.1% | 10.6% | 11.2% | 15.6% |
| Valuation | |||||
| P/E | 13.00 | 13.00 | 7.68 | 10.17 | — |
| EV/EBITDA | 2.24 | 2.24 | 1.69 | 2.85 | 1.25 |
| P/B | 0.98 | 0.98 | 0.81 | 1.13 | 0.95 |
| Growth & Yield | |||||
| Revenue Growth | 13.0% | 13.0% | 12.6% | 6.8% | — |
| EPS Growth | -17.8% | -17.8% | -1.2% | — | — |
| Dividend Yield | 2.5% | 2.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
2.6%
EPS terminal req.
$113.05
Spread vs growth
-20.4%
5Y implied EPS CAGR
5.5%
EPS terminal req.
$136.79
Spread vs growth
-23.3%
10Y implied EPS CAGR
7.7%
EPS terminal req.
$220.30
Spread vs growth
-25.5%
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
+22.6%
Start / end P/E
8.3x → 12.2x
EPS bridge
127.54 → 104.81
Residual
-8.2%
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.