Communication Services / Telecom ServicesTokyo
$541.00
-4.00 (-0.73%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $1.0B · quality 62.3/100
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
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
$9.1B
P/E
9.2x
↓EV/EBITDA
5.1x
↓ROE
22.1%
↑Gross Margin
23.5%
↓Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+5.6%
FCF CAGR
+4.1%
FCF margin
5.9%
FCF / Net income
2.06x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $25.68B · net income $733.0M · FCF $1.51B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $25.68B | $25.68B | $23.12B | $24.75B | $21.80B |
| Net Income | $733.0M | $733.0M | $750.4M | $378.4M | $868.0M |
| EBITDA | $1.59B | $1.59B | $1.63B | $975.9M | $1.66B |
| EPS | 43.74 | 43.74 | 44.78 | 22.60 | 52.00 |
| Gross Margin | 23.5% | 23.5% | 25.0% | 21.2% | 27.3% |
| Operating Margin | 4.4% | 4.4% | 4.4% | 2.3% | 4.9% |
| Net Margin | 2.9% | 2.9% | 3.2% | 1.5% | 4.0% |
| Balance Sheet | |||||
| Debt/Equity | — | — | 0.45 | 0.71 | 0.93 |
| Current Ratio | 1.23 | 1.23 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.51B | $1.51B | $1.05B | $505.8M | $1.34B |
| Returns | |||||
| ROE | 22.1% | 22.1% | 25.8% | 15.5% | 37.3% |
| Valuation | |||||
| P/E | 9.20 | 9.20 | 9.25 | 14.51 | 6.77 |
| EV/EBITDA | 5.15 | 5.15 | 4.44 | 6.33 | 4.06 |
| P/B | 2.73 | 2.73 | 2.39 | 2.25 | 2.53 |
| Growth & Yield | |||||
| Revenue Growth | 11.1% | 11.1% | -6.6% | 13.5% | — |
| EPS Growth | -2.3% | -2.3% | 98.1% | -56.5% | — |
| Dividend Yield | 5.1% | 5.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
3.1%
EPS terminal req.
$48.00
Spread vs growth
-5.5%
5Y implied EPS CAGR
5.8%
EPS terminal req.
$58.09
Spread vs growth
-8.2%
10Y implied EPS CAGR
7.9%
EPS terminal req.
$93.55
Spread vs growth
-10.2%
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
+18.6%
Start / end P/E
10.7x → 12.4x
EPS bridge
44.78 → 43.74
Residual
-0.4%
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.