Communication Services / Telecom ServicesTokyo
$8541.00
+1050.00 (+14.02%)
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 14%
FCF escenarios
weak_data · normalized FCF $-372.1B · quality 25.7/100
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
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
$48.67T
P/E
9.8x
↓EV/EBITDA
20.9x
↑ROE
10.0%
↑Gross Margin
51.8%
↑Debt/Equity
1.64
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+5.2%
FCF CAGR
—
FCF margin
-9.0%
FCF / Net income
-0.56x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $7.24T · net income $1.15T · FCF $-650.59B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $7243.75B | $7243.75B | $6756.50B | $6570.44B | $6221.53B |
| Net Income | $1153.33B | $1153.33B | $-227.65B | $-970.14B | $-1708.03B |
| EBITDA | $3153.10B | $3153.10B | $1472.42B | $980.26B | $365.37B |
| EPS | 194.85 | 194.85 | -43.55 | -165.60 | -256.42 |
| Gross Margin | 51.8% | 51.8% | 52.4% | 50.7% | 52.5% |
| Operating Margin | 10.1% | 10.1% | 8.3% | 9.6% | 11.5% |
| Net Margin | 15.9% | 15.9% | -3.4% | -14.8% | -27.5% |
| Balance Sheet | |||||
| Debt/Equity | 1.64 | 1.64 | 1.91 | 2.25 | 2.24 |
| Current Ratio | 0.80 | 0.80 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-650.59B | $-650.59B | $-372.06B | $107.53B | $1890.38B |
| Returns | |||||
| ROE | 10.0% | 10.0% | -2.0% | -10.7% | -17.1% |
| Valuation | |||||
| P/E | 9.79 | 9.79 | — | — | — |
| EV/EBITDA | 20.85 | 20.85 | 18.80 | 21.79 | 73.53 |
| P/B | 4.37 | 4.37 | 1.12 | 0.88 | 0.97 |
| Growth & Yield | |||||
| Revenue Growth | 7.2% | 7.2% | 2.8% | 5.6% | — |
| EPS Growth | 547.4% | 547.4% | 73.7% | 35.4% | — |
| Dividend Yield | 0.1% | 0.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
57.3%
EPS terminal req.
$757.87
Spread vs growth
490.2%
5Y implied EPS CAGR
36.3%
EPS terminal req.
$917.02
Spread vs growth
511.1%
10Y implied EPS CAGR
22.5%
EPS terminal req.
$1476.88
Spread vs growth
525.0%
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
+349.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-43.55 → 194.85
Residual
+349.6%
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.