Real Estate / Real Estate ServicesTokyo
$161.00
-3.00 (-1.83%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 40.0/100
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
60/100
B
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
$14.3B
P/E
7.3x
↓EV/EBITDA
4.2x
↓ROE
17.8%
↑Gross Margin
23.5%
↓Debt/Equity
0.12
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+64.4%
FCF CAGR
—
FCF margin
4.3%
FCF / Net income
0.52x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $24.07B · net income $1.99B · FCF $1.04B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $24.07B | $24.07B | $13.16B | $8.63B | $5.42B |
| Net Income | $1.99B | $1.99B | $912.8M | $886.3M | $719.4M |
| EBITDA | $2.00B | $2.00B | $1.22B | $1.03B | $702.2M |
| EPS | 22.13 | 22.13 | 10.16 | 9.86 | 8.00 |
| Gross Margin | 23.5% | 23.5% | 33.7% | 39.8% | 54.4% |
| Operating Margin | 7.3% | 7.3% | 7.9% | 8.7% | 11.9% |
| Net Margin | 8.3% | 8.3% | 6.9% | 10.3% | 13.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.12 | 0.12 | 0.14 | 0.08 | 0.07 |
| Current Ratio | 2.73 | 2.73 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.04B | $1.04B | $1.33B | $655.7M | $-341.8M |
| Returns | |||||
| ROE | 17.8% | 17.8% | 9.8% | 10.3% | 9.1% |
| Valuation | |||||
| P/E | 7.27 | 7.27 | 12.99 | 17.75 | 20.00 |
| EV/EBITDA | 4.15 | 4.15 | 5.48 | 11.35 | 15.30 |
| P/B | 1.30 | 1.30 | 1.27 | 1.83 | 1.82 |
| Growth & Yield | |||||
| Revenue Growth | 82.9% | 82.9% | 52.6% | 59.1% | — |
| EPS Growth | 117.8% | 117.8% | 3.0% | 23.2% | — |
| Dividend Yield | 1.2% | 1.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-13.6%
EPS terminal req.
$14.29
Spread vs growth
131.4%
5Y implied EPS CAGR
-4.8%
EPS terminal req.
$17.29
Spread vs growth
122.6%
10Y implied EPS CAGR
2.3%
EPS terminal req.
$27.84
Spread vs growth
115.5%
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
+7.2%
Start / end P/E
15.0x → 7.3x
EPS bridge
10.16 → 22.13
Residual
-60.5%
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.