Communication Services / Telecom ServicesTokyo
$148.00
-1.50 (-1.00%)
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 $290.2B · quality 46.7/100
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
30/100
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
$12.05T
P/E
11.9x
↓EV/EBITDA
6.5x
↓ROE
9.8%
↑Gross Margin
77.4%
↑Debt/Equity
1.09
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+4.1%
FCF CAGR
-43.0%
FCF margin
1.7%
FCF / Net income
0.23x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $13.70T · net income $1.00T · FCF $231.74B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $13704.73B | $13704.73B | $13374.57B | $13136.19B | $12156.45B |
| Net Income | $1000.02B | $1000.02B | $1279.52B | $1213.12B | $1181.08B |
| EBITDA | $3456.24B | $3456.24B | $3739.53B | $3479.73B | $3412.96B |
| EPS | 11.96 | 11.96 | 15.09 | 13.92 | — |
| Gross Margin | 77.4% | 77.4% | 78.1% | 78.9% | 78.9% |
| Operating Margin | 12.2% | 12.2% | 14.5% | 14.0% | 14.9% |
| Net Margin | 7.3% | 7.3% | 9.6% | 9.2% | 9.7% |
| Balance Sheet | |||||
| Debt/Equity | 1.09 | 1.09 | 1.09 | 1.07 | 0.99 |
| Current Ratio | 0.51 | 0.51 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $231.74B | $231.74B | $290.15B | $409.13B | $1252.21B |
| Returns | |||||
| ROE | 9.8% | 9.8% | 13.0% | 14.2% | 14.3% |
| Valuation | |||||
| P/E | 11.86 | 11.86 | 11.60 | 11.29 | — |
| EV/EBITDA | 6.52 | 6.52 | 6.57 | 6.34 | 6.06 |
| P/B | 1.21 | 1.21 | 1.51 | 1.60 | 1.61 |
| Growth & Yield | |||||
| Revenue Growth | 2.5% | 2.5% | 1.8% | 8.1% | — |
| EPS Growth | -20.7% | -20.7% | 8.4% | — | — |
| Dividend Yield | 3.6% | 3.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
3.2%
EPS terminal req.
$13.13
Spread vs growth
-23.9%
5Y implied EPS CAGR
5.8%
EPS terminal req.
$15.89
Spread vs growth
-26.6%
10Y implied EPS CAGR
7.9%
EPS terminal req.
$25.59
Spread vs growth
-28.6%
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
+0.3%
Start / end P/E
10.1x → 12.4x
EPS bridge
15.09 → 11.96
Residual
-4.6%
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.