Real Estate / Real Estate ServicesTokyo
$11940.00
-110.00 (-0.91%)
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 33.0/100
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
44/100
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
$132.5B
P/E
9.5x
↓EV/EBITDA
1.0x
↓ROE
11.8%
↑Gross Margin
17.3%
↓Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+5.6%
FCF CAGR
+137.9%
FCF margin
5.4%
FCF / Net income
1.26x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $366.64B · net income $15.78B · FCF $19.89B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $366.64B | $366.64B | $340.83B | $316.85B | $311.59B |
| Net Income | $15.78B | $15.78B | $8.94B | $5.24B | $10.28B |
| EBITDA | $24.41B | $24.41B | $15.05B | $11.96B | $17.28B |
| EPS | 1173.64 | 1173.64 | 665.21 | 389.70 | 764.25 |
| Gross Margin | 17.3% | 17.3% | 14.7% | 14.1% | 16.0% |
| Operating Margin | 6.1% | 6.1% | 3.8% | 3.1% | 4.8% |
| Net Margin | 4.3% | 4.3% | 2.6% | 1.7% | 3.3% |
| Balance Sheet | |||||
| Current Ratio | 2.47 | 2.47 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $19.89B | $19.89B | $16.64B | $7.49B | $1.48B |
| Returns | |||||
| ROE | 11.8% | 11.8% | 7.4% | 4.5% | 9.1% |
| Valuation | |||||
| P/E | 9.54 | 9.54 | 16.55 | 20.04 | 11.12 |
| EV/EBITDA | 0.98 | 0.98 | 1.80 | -1.10 | -0.54 |
| P/B | 1.20 | 1.20 | 1.22 | 0.91 | 1.01 |
| Growth & Yield | |||||
| Revenue Growth | 7.6% | 7.6% | 7.6% | 1.7% | — |
| EPS Growth | 76.4% | 76.4% | 70.7% | -49.0% | — |
| Dividend Yield | 3.0% | 3.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-3.4%
EPS terminal req.
$1059.48
Spread vs growth
79.8%
5Y implied EPS CAGR
1.8%
EPS terminal req.
$1281.97
Spread vs growth
74.7%
10Y implied EPS CAGR
5.8%
EPS terminal req.
$2064.62
Spread vs growth
70.6%
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
-8.0%
Start / end P/E
20.2x → 10.2x
EPS bridge
665.21 → 1173.64
Residual
-37.9%
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.