Real Estate / Real Estate ServicesTokyo
$2620.00
+157.00 (+6.37%)
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 43.0/100
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
40/100
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
$42.2B
P/E
23.1x
↑EV/EBITDA
13.1x
↑ROE
12.3%
↑Gross Margin
35.7%
↓Debt/Equity
0.88
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+25.3%
FCF CAGR
—
FCF margin
-1.0%
FCF / Net income
-0.16x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $26.69B · net income $1.70B · FCF $-264.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $26.69B | $26.69B | $24.22B | $18.54B | $13.57B |
| Net Income | $1.70B | $1.70B | $1.39B | $1.15B | $892.4M |
| EBITDA | $3.84B | $3.84B | $2.51B | $2.03B | $1.57B |
| EPS | 104.87 | 104.87 | 84.87 | 70.50 | 56.00 |
| Gross Margin | 35.7% | 35.7% | 30.8% | 31.2% | 30.7% |
| Operating Margin | 11.6% | 11.6% | 9.1% | 9.1% | 10.3% |
| Net Margin | 6.4% | 6.4% | 5.7% | 6.2% | 6.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.88 | 0.88 | 0.69 | 0.78 | 1.19 |
| Current Ratio | 1.80 | 1.80 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-264.0M | $-264.0M | $73.8M | $3.78B | $-8.16B |
| Returns | |||||
| ROE | 12.3% | 12.3% | 11.3% | 10.3% | 9.1% |
| Valuation | |||||
| P/E | 23.08 | 23.08 | 48.54 | 45.46 | 67.95 |
| EV/EBITDA | 13.06 | 13.06 | 28.82 | 28.16 | 44.05 |
| P/B | 3.08 | 3.08 | 5.49 | 4.70 | 6.19 |
| Growth & Yield | |||||
| Revenue Growth | 10.2% | 10.2% | 30.6% | 36.6% | — |
| EPS Growth | 23.6% | 23.6% | 20.4% | 25.9% | — |
| Dividend Yield | 0.8% | 0.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
30.4%
EPS terminal req.
$232.48
Spread vs growth
-6.8%
5Y implied EPS CAGR
21.8%
EPS terminal req.
$281.30
Spread vs growth
1.7%
10Y implied EPS CAGR
15.8%
EPS terminal req.
$453.04
Spread vs growth
7.8%
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
-19.7%
Start / end P/E
38.8x → 25.0x
EPS bridge
84.87 → 104.87
Residual
-8.4%
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.