Communication Services / Telecom ServicesTokyo
$692.00
+2.00 (+0.29%)
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 $1.9B · quality 56.0/100
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
43/100
C
Piotroski
6/9
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
$5.2B
P/E
6.4x
↓EV/EBITDA
5.7x
↓ROE
21.5%
↑Gross Margin
37.6%
↓Debt/Equity
2.79
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+6.1%
FCF CAGR
+11.0%
FCF margin
11.0%
FCF / Net income
1.90x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $17.02B · net income $987.1M · FCF $1.88B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $17.02B | $17.02B | $15.48B | $14.85B | $14.24B |
| Net Income | $987.1M | $987.1M | $1.32B | $815.2M | $532.5M |
| EBITDA | $2.64B | $2.64B | $2.99B | $2.39B | $2.07B |
| EPS | — | — | — | 78.71 | 51.24 |
| Gross Margin | 37.6% | 37.6% | 36.4% | 38.2% | 40.2% |
| Operating Margin | 8.6% | 8.6% | 9.1% | 9.0% | 8.8% |
| Net Margin | 5.8% | 5.8% | 8.5% | 5.5% | 3.7% |
| Balance Sheet | |||||
| Debt/Equity | 2.79 | 2.79 | 2.93 | 3.60 | 4.78 |
| Current Ratio | 0.71 | 0.71 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.88B | $1.88B | $910.4M | $2.06B | $1.37B |
| Returns | |||||
| ROE | 21.5% | 21.5% | 28.3% | 19.2% | 14.8% |
| Valuation | |||||
| P/E | 6.40 | 6.40 | — | 7.37 | 10.52 |
| EV/EBITDA | 5.75 | 5.75 | 5.25 | 7.49 | 9.29 |
| P/B | 1.13 | 1.13 | 1.02 | 1.42 | 1.56 |
| Growth & Yield | |||||
| Revenue Growth | 9.9% | 9.9% | 4.3% | 4.3% | — |
| EPS Growth | — | — | — | 53.6% | — |
| Dividend Yield | 5.2% | 5.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
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
+65.8%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → n/d
Residual
+60.6%
EPS/multiple decomposition requires positive EPS at both endpoints; residual absorbs price move not explained by dividends.
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.