Communication Services / Electronic Gaming & MultimediaTokyo
$683.00
+0.00 (+0.00%)
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 34% · confianza 16%
FCF escenarios
weak_data · normalized FCF $-16.0M · quality 33.7/100
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
23/100
D
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
$1.9B
P/E
498.5x
↑EV/EBITDA
24.2x
↑ROE
0.8%
↓Gross Margin
28.6%
↓Debt/Equity
1.12
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+11.5%
FCF CAGR
—
FCF margin
-0.6%
FCF / Net income
-4.17x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.84B · net income $3.8M · FCF $-16.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.84B | $2.84B | $2.26B | $2.26B | $2.05B |
| Net Income | $3.8M | $3.8M | $-19.2M | $-5.7M | $144.7M |
| EBITDA | $80.4M | $80.4M | $54.3M | $45.8M | $273.9M |
| EPS | — | — | -7.02 | -2.11 | 57.88 |
| Gross Margin | 28.6% | 28.6% | 26.8% | 22.9% | 31.9% |
| Operating Margin | 0.7% | 0.7% | 0.7% | 0.6% | 10.3% |
| Net Margin | 0.1% | 0.1% | -0.8% | -0.3% | 7.1% |
| Balance Sheet | |||||
| Debt/Equity | 1.12 | 1.12 | 0.56 | 0.64 | 1.38 |
| Current Ratio | 1.40 | 1.40 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-16.0M | $-16.0M | $128.2M | $-80.7M | $212.6M |
| Returns | |||||
| ROE | 0.8% | 0.8% | -4.1% | -1.2% | 52.8% |
| Valuation | |||||
| P/E | 498.54 | 498.54 | — | — | — |
| EV/EBITDA | 24.23 | 24.23 | 67.75 | 88.04 | — |
| P/B | 3.94 | 3.94 | 8.05 | 8.23 | — |
| Growth & Yield | |||||
| Revenue Growth | 25.8% | 25.8% | -0.1% | 10.4% | — |
| EPS Growth | — | — | -232.7% | -103.6% | — |
Revenue, Net Income & Free Cash Flow ($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
-31.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-7.02 → n/d
Residual
-31.5%
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.