Communication Services / Telecom ServicesTokyo
$2661.50
-54.50 (-1.99%)
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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $566.1B · quality 68.3/100
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
46/100
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
$10.13T
P/E
14.5x
↓EV/EBITDA
8.0x
↑ROE
13.0%
↑Gross Margin
42.7%
↓Debt/Equity
0.88
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+2.3%
FCF CAGR
-10.6%
FCF margin
9.7%
FCF / Net income
0.86x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.84T · net income $655.42B · FCF $566.11B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5835.52B | $5835.52B | $5699.72B | $5630.02B | $5446.71B |
| Net Income | $655.42B | $655.42B | $600.28B | $651.39B | $672.49B |
| EBITDA | $1786.83B | $1786.83B | $1639.29B | $1761.06B | $1800.34B |
| EPS | 161.81 | 161.81 | 141.72 | 149.09 | — |
| Gross Margin | 42.7% | 42.7% | 42.6% | 42.7% | 45.2% |
| Operating Margin | 18.2% | 18.2% | 15.8% | 18.5% | 19.4% |
| Net Margin | 11.2% | 11.2% | 10.5% | 11.6% | 12.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.88 | 0.88 | 0.46 | 0.33 | 0.32 |
| Current Ratio | 0.56 | 0.56 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $566.11B | $566.11B | $956.97B | $444.74B | $793.08B |
| Returns | |||||
| ROE | 13.0% | 13.0% | 11.6% | 12.9% | 13.5% |
| Valuation | |||||
| P/E | 14.50 | 14.50 | 15.54 | 13.53 | — |
| EV/EBITDA | 8.00 | 8.00 | 6.61 | 5.67 | 5.55 |
| P/B | 2.14 | 2.14 | 1.80 | 1.74 | 1.84 |
| Growth & Yield | |||||
| Revenue Growth | 2.4% | 2.4% | 1.2% | 3.4% | — |
| EPS Growth | 14.2% | 14.2% | -4.9% | — | — |
| Dividend Yield | 3.1% | 3.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
13.4%
EPS terminal req.
$236.16
Spread vs growth
0.7%
5Y implied EPS CAGR
12.0%
EPS terminal req.
$285.76
Spread vs growth
2.1%
10Y implied EPS CAGR
11.0%
EPS terminal req.
$460.22
Spread vs growth
3.2%
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
+9.1%
Start / end P/E
17.9x → 16.6x
EPS bridge
141.72 → 161.81
Residual
-1.0%
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.