Real Estate / Real Estate ServicesTokyo
$387.00
-37.00 (-8.75%)
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 34.0/100
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
45/100
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
$19.1B
P/E
5.7x
↓EV/EBITDA
8.4x
↓ROE
16.1%
↑Gross Margin
17.9%
↓Debt/Equity
2.22
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+34.3%
FCF CAGR
—
FCF margin
-10.8%
FCF / Net income
-2.20x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $67.53B · net income $3.32B · FCF $-7.28B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $67.53B | $67.53B | $49.91B | $41.34B | $27.86B |
| Net Income | $3.32B | $3.32B | $1.61B | $1.42B | $527.2M |
| EBITDA | $6.28B | $6.28B | $3.43B | $2.79B | $1.45B |
| EPS | — | — | 33.08 | 29.55 | 11.32 |
| Gross Margin | 17.9% | 17.9% | 17.3% | 17.0% | 19.3% |
| Operating Margin | 7.4% | 7.4% | 6.4% | 5.9% | 4.9% |
| Net Margin | 4.9% | 4.9% | 3.2% | 3.4% | 1.9% |
| Balance Sheet | |||||
| Debt/Equity | 2.22 | 2.22 | 1.90 | 2.03 | 2.06 |
| Current Ratio | 5.32 | 5.32 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-7.28B | $-7.28B | $1.27B | $-1.12B | $-11.52B |
| Returns | |||||
| ROE | 16.1% | 16.1% | 8.6% | 8.3% | 3.3% |
| Valuation | |||||
| P/E | 5.74 | 5.74 | 6.41 | 8.05 | 12.37 |
| EV/EBITDA | 8.41 | 8.41 | 10.46 | 13.07 | 21.74 |
| P/B | 0.92 | 0.92 | 0.55 | 0.67 | 0.41 |
| Growth & Yield | |||||
| Revenue Growth | 35.3% | 35.3% | 20.7% | 48.4% | — |
| EPS Growth | — | — | 11.9% | 161.0% | — |
| Dividend Yield | 5.2% | 5.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+37.8%
Start / end P/E
n/dx → n/dx
EPS bridge
33.08 → n/d
Residual
+32.6%
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.