Real Estate / Real Estate ServicesTokyo
$2044.00
-26.00 (-1.26%)
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 64.0/100
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
43/100
C
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
$9.0B
P/E
9.2x
↓EV/EBITDA
8.9x
↓ROE
17.3%
↑Gross Margin
33.5%
↓Debt/Equity
4.10
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+5.7%
FCF CAGR
—
FCF margin
-50.8%
FCF / Net income
-2.46x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $10.02B · net income $2.07B · FCF $-5.08B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $10.02B | $10.02B | $9.37B | $9.16B | $8.48B |
| Net Income | $2.07B | $2.07B | $1.26B | $1.37B | $1.56B |
| EBITDA | $5.17B | $5.17B | $3.81B | $3.83B | $4.12B |
| EPS | 465.77 | 465.77 | 284.06 | 305.92 | 396.05 |
| Gross Margin | 33.5% | 33.5% | 37.5% | 38.6% | 36.9% |
| Operating Margin | 18.0% | 18.0% | 19.5% | 25.4% | 23.8% |
| Net Margin | 20.6% | 20.6% | 13.4% | 15.0% | 18.4% |
| Balance Sheet | |||||
| Debt/Equity | 4.10 | 4.10 | 4.31 | 4.45 | 4.42 |
| Current Ratio | 2.69 | 2.69 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-5.08B | $-5.08B | $-1.91B | $-3.65B | $2.09B |
| Returns | |||||
| ROE | 17.3% | 17.3% | 12.2% | 14.4% | 17.8% |
| Valuation | |||||
| P/E | 9.23 | 9.23 | 7.63 | 6.58 | 4.12 |
| EV/EBITDA | 8.92 | 8.92 | 11.48 | 11.44 | 8.95 |
| P/B | 0.76 | 0.76 | 0.93 | 0.95 | 0.73 |
| Growth & Yield | |||||
| Revenue Growth | 6.9% | 6.9% | 2.3% | 8.1% | — |
| EPS Growth | 64.0% | 64.0% | -7.1% | -22.8% | — |
| Dividend Yield | 4.8% | 4.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-27.0%
EPS terminal req.
$181.37
Spread vs growth
90.9%
5Y implied EPS CAGR
-14.0%
EPS terminal req.
$219.46
Spread vs growth
77.9%
10Y implied EPS CAGR
-2.7%
EPS terminal req.
$353.44
Spread vs growth
66.7%
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
+6.4%
Start / end P/E
7.1x → 4.4x
EPS bridge
284.06 → 465.77
Residual
-24.4%
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.