Real Estate / Real Estate ServicesTokyo
$1528.00
-31.00 (-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 53.0/100
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
34/100
D
Piotroski
5/9
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
$52.1B
P/E
12.4x
↑EV/EBITDA
17.3x
↑ROE
14.1%
↑Gross Margin
17.7%
↓Debt/Equity
2.72
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+12.8%
FCF CAGR
—
FCF margin
-7.6%
FCF / Net income
-1.25x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $69.16B · net income $4.18B · FCF $-5.23B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $69.16B | $69.16B | $55.85B | $48.88B | $48.21B |
| Net Income | $4.18B | $4.18B | $3.11B | $2.66B | $3.71B |
| EBITDA | $7.47B | $7.47B | $5.55B | $4.67B | $6.08B |
| EPS | — | — | 92.20 | 78.92 | 106.33 |
| Gross Margin | 17.7% | 17.7% | 17.6% | 17.2% | 20.2% |
| Operating Margin | 10.6% | 10.6% | 9.9% | 9.9% | 12.6% |
| Net Margin | 6.1% | 6.1% | 5.6% | 5.5% | 7.7% |
| Balance Sheet | |||||
| Debt/Equity | 2.72 | 2.72 | 2.87 | 2.97 | 3.06 |
| Current Ratio | 8.71 | 8.71 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-5.23B | $-5.23B | $-5.30B | $-1.80B | $-4.68B |
| Returns | |||||
| ROE | 14.1% | 14.1% | 12.2% | 11.5% | 17.4% |
| Valuation | |||||
| P/E | 12.38 | 12.38 | 7.79 | 7.35 | 6.59 |
| EV/EBITDA | 17.30 | 17.30 | 17.23 | 18.11 | 14.23 |
| P/B | 1.75 | 1.75 | 0.95 | 0.84 | 1.15 |
| Growth & Yield | |||||
| Revenue Growth | 23.8% | 23.8% | 14.3% | 1.4% | — |
| EPS Growth | — | — | 16.8% | -25.8% | — |
| Dividend Yield | 3.4% | 3.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+67.9%
Start / end P/E
n/dx → n/dx
EPS bridge
92.20 → n/d
Residual
+64.5%
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.