Real Estate / Real Estate - DevelopmentTokyo
$2696.00
-55.00 (-2.00%)
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 80.0/100
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
45/100
C
Piotroski
4/9
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
$20.8B
P/E
5.4x
↓EV/EBITDA
9.3x
↓ROE
19.9%
↑Gross Margin
23.3%
↓Debt/Equity
2.69
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+49.9%
FCF CAGR
—
FCF margin
-15.5%
FCF / Net income
-1.66x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $37.08B · net income $3.46B · FCF $-5.76B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $37.08B | $37.08B | $20.98B | $14.47B | $11.01B |
| Net Income | $3.46B | $3.46B | $2.24B | $1.52B | $1.17B |
| EBITDA | $6.39B | $6.39B | $4.23B | $2.79B | $2.19B |
| EPS | — | — | 345.96 | 303.27 | 234.80 |
| Gross Margin | 23.3% | 23.3% | 27.0% | 26.6% | 29.9% |
| Operating Margin | 16.3% | 16.3% | 18.6% | 18.8% | 19.9% |
| Net Margin | 9.3% | 9.3% | 10.7% | 10.5% | 10.7% |
| Balance Sheet | |||||
| Debt/Equity | 2.69 | 2.69 | 3.11 | 3.26 | 3.39 |
| Current Ratio | 2.42 | 2.42 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-5.76B | $-5.76B | $-16.05B | $-2.92B | $-6.13B |
| Returns | |||||
| ROE | 19.9% | 19.9% | 18.5% | 21.2% | 20.3% |
| Valuation | |||||
| P/E | 5.43 | 5.43 | 5.52 | — | — |
| EV/EBITDA | 9.34 | 9.34 | 9.34 | — | — |
| P/B | 1.19 | 1.19 | 0.51 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 76.8% | 76.8% | 45.0% | 31.4% | — |
| EPS Growth | — | — | 14.1% | 29.2% | — |
| Dividend Yield | 3.4% | 3.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+20.6%
Start / end P/E
n/dx → n/dx
EPS bridge
345.96 → n/d
Residual
+17.2%
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.