Utilities / Utilities - Regulated ElectricTokyo
$807.60
+3.10 (+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 34% · confianza 15%
FCF escenarios
weak_data · normalized FCF $152.3B · quality 31.3/100
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
33/100
D
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
$168.7B
P/E
3.1x
↓EV/EBITDA
5.6x
↓ROE
17.1%
↑Gross Margin
11.8%
↓Debt/Equity
2.66
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+11.8%
FCF CAGR
+70.1%
FCF margin
17.7%
FCF / Net income
2.34x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $858.27B · net income $65.15B · FCF $152.29B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $858.27B | $858.27B | $808.24B | $817.60B | $613.76B |
| Net Income | $65.15B | $65.15B | $56.81B | $-88.45B | $-6.76B |
| EBITDA | $167.39B | $167.39B | $131.24B | $-27.39B | $60.70B |
| EPS | — | — | 272.16 | -423.69 | -32.39 |
| Gross Margin | 11.8% | 11.8% | 14.2% | -9.0% | -2.7% |
| Operating Margin | 11.8% | 11.8% | 14.2% | -9.0% | -2.7% |
| Net Margin | 7.6% | 7.6% | 7.0% | -10.8% | -1.1% |
| Balance Sheet | |||||
| Debt/Equity | 2.66 | 2.66 | 3.54 | 5.13 | 2.90 |
| Current Ratio | 1.28 | 1.28 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $152.29B | $152.29B | $223.33B | $-97.05B | $30.95B |
| Returns | |||||
| ROE | 17.1% | 17.1% | 18.5% | -37.9% | -2.1% |
| Valuation | |||||
| P/E | 3.10 | 3.10 | 3.21 | — | — |
| EV/EBITDA | 5.63 | 5.63 | 7.99 | — | 15.59 |
| P/B | 0.44 | 0.44 | 0.59 | 0.54 | 0.33 |
| Growth & Yield | |||||
| Revenue Growth | 6.2% | 6.2% | -1.1% | 33.2% | — |
| EPS Growth | — | — | 164.2% | -1208.1% | — |
| Dividend Yield | 3.1% | 3.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+16.8%
Start / end P/E
n/dx → n/dx
EPS bridge
272.16 → n/d
Residual
+13.7%
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.