Real Estate / Real Estate ServicesTokyo
$573.00
+0.00 (+0.00%)
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 59.0/100
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
41/100
C
Piotroski
3/9
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
$13.7B
P/E
6.0x
↓EV/EBITDA
7.1x
↓ROE
20.7%
↑Gross Margin
15.3%
↓Debt/Equity
1.47
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
+23.6%
FCF CAGR
—
FCF margin
-5.4%
FCF / Net income
-2.28x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $77.79B · net income $1.84B · FCF $-4.20B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $77.79B | $77.79B | $63.65B | $51.87B | $41.16B |
| Net Income | $1.84B | $1.84B | $988.1M | $955.7M | $746.3M |
| EBITDA | $3.24B | $3.24B | $1.80B | $1.66B | $1.31B |
| EPS | 76.48 | 76.48 | 82.14 | 79.61 | — |
| Gross Margin | 15.3% | 15.3% | 14.1% | 14.4% | 14.3% |
| Operating Margin | 3.6% | 3.6% | 2.4% | 2.9% | 3.0% |
| Net Margin | 2.4% | 2.4% | 1.6% | 1.8% | 1.8% |
| Balance Sheet | |||||
| Debt/Equity | 1.47 | 1.47 | 1.28 | 0.96 | 0.72 |
| Current Ratio | 1.50 | 1.50 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-4.20B | $-4.20B | $-4.18B | $-2.21B | $-727.4M |
| Returns | |||||
| ROE | 20.7% | 20.7% | 13.9% | 15.4% | 14.0% |
| Valuation | |||||
| P/E | 6.04 | 6.04 | 3.62 | 2.85 | — |
| EV/EBITDA | 7.06 | 7.06 | 5.24 | 2.90 | 2.14 |
| P/B | 1.55 | 1.55 | 0.50 | 0.44 | 0.54 |
| Growth & Yield | |||||
| Revenue Growth | 22.2% | 22.2% | 22.7% | 26.0% | — |
| EPS Growth | -6.9% | -6.9% | 3.2% | — | — |
| Dividend Yield | 1.9% | 1.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-12.7%
EPS terminal req.
$50.84
Spread vs growth
5.8%
5Y implied EPS CAGR
-4.3%
EPS terminal req.
$61.52
Spread vs growth
-2.6%
10Y implied EPS CAGR
2.6%
EPS terminal req.
$99.08
Spread vs growth
-9.5%
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
+5.5%
Start / end P/E
6.9x → 7.6x
EPS bridge
82.14 → 76.48
Residual
-0.8%
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.