Real Estate / Real Estate ServicesTokyo
$380.00
+2.00 (+0.53%)
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 0.0/100
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
26/100
D
Piotroski
2/9
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
$4.5B
P/E
63.2x
↑EV/EBITDA
26.4x
↑ROE
5.5%
↑Gross Margin
43.8%
↑Debt/Equity
1.89
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+43.1%
FCF CAGR
—
FCF margin
-18.5%
FCF / Net income
-14.07x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $8.10B · net income $106.6M · FCF $-1.50B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $8.10B | $8.10B | $5.48B | $4.15B | $2.77B |
| Net Income | $106.6M | $106.6M | $215.7M | $-165.5M | $-822.4M |
| EBITDA | $231.8M | $231.8M | $251.0M | $-111.1M | $-773.5M |
| EPS | 9.33 | 9.33 | 18.26 | -14.83 | -74.37 |
| Gross Margin | 43.8% | 43.8% | 51.5% | 60.7% | 66.7% |
| Operating Margin | 3.4% | 3.4% | 2.8% | -3.2% | -28.0% |
| Net Margin | 1.3% | 1.3% | 3.9% | -4.0% | -29.7% |
| Balance Sheet | |||||
| Debt/Equity | 1.89 | 1.89 | 1.18 | 0.79 | 1.81 |
| Current Ratio | 1.50 | 1.50 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.50B | $-1.50B | $-939.0M | $-94.3M | $-1.11B |
| Returns | |||||
| ROE | 5.5% | 5.5% | 12.0% | -10.9% | -90.4% |
| Valuation | |||||
| P/E | 63.23 | 63.23 | 47.04 | — | — |
| EV/EBITDA | 26.45 | 26.45 | 41.24 | — | — |
| P/B | 2.25 | 2.25 | 5.64 | 7.45 | 9.03 |
| Growth & Yield | |||||
| Revenue Growth | 47.7% | 47.7% | 32.0% | 50.1% | — |
| EPS Growth | -48.9% | -48.9% | 223.1% | 80.1% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
53.5%
EPS terminal req.
$33.72
Spread vs growth
-102.4%
5Y implied EPS CAGR
34.3%
EPS terminal req.
$40.80
Spread vs growth
-83.2%
10Y implied EPS CAGR
21.6%
EPS terminal req.
$65.71
Spread vs growth
-70.5%
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
-49.2%
Start / end P/E
41.0x → 40.7x
EPS bridge
18.26 → 9.33
Residual
+0.3%
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.