Industrials / Consulting ServicesTokyo
$1075.00
+14.00 (+1.32%)
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 32% · confianza 21%
FCF escenarios
weak_data · normalized FCF $59.5M · quality 48.3/100
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
58/100
C
Piotroski
7/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$2.7B
P/E
24.4x
↑EV/EBITDA
12.6x
↑ROE
20.7%
↑Gross Margin
45.7%
↑Debt/Equity
0.40
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2024 · 2 años de histórico normalizado
Revenue CAGR
+5.4%
FCF CAGR
—
FCF margin
7.9%
FCF / Net income
0.91x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.36B · net income $118.3M · FCF $107.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $1.36B | $1.36B | $1.24B | $1.23B |
| Net Income | $118.3M | $118.3M | $69.3M | $71.2M |
| EBITDA | $188.7M | $188.7M | $121.9M | $125.8M |
| EPS | — | — | 33.41 | 28.21 |
| Gross Margin | 45.7% | 45.7% | 43.7% | 45.0% |
| Operating Margin | 12.0% | 12.0% | 9.3% | 8.8% |
| Net Margin | 8.7% | 8.7% | 5.6% | 5.8% |
| Balance Sheet | ||||
| Debt/Equity | 0.40 | 0.40 | 0.60 | 0.90 |
| Current Ratio | 3.42 | 3.42 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $107.2M | $107.2M | $59.5M | $-51.5M |
| Returns | ||||
| ROE | 20.7% | 20.7% | 14.9% | 17.7% |
| Valuation | ||||
| P/E | 24.35 | 24.35 | — | — |
| EV/EBITDA | 12.64 | 12.64 | — | — |
| P/B | 4.75 | 4.75 | — | — |
| Growth & Yield | ||||
| Revenue Growth | 10.1% | 10.1% | 0.9% | — |
| EPS Growth | — | — | 18.4% | — |
| Dividend Yield | 0.7% | 0.7% | — | — |
Revenue, Net Income & Free Cash Flow ($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
+54.0%
Start / end P/E
n/dx → n/dx
EPS bridge
33.41 → n/d
Residual
+53.4%
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.