Real Estate / Real Estate ServicesTokyo
$942.00
-8.00 (-0.84%)
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 40.0/100
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
33/100
D
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
$1.7B
P/E
14.9x
↑EV/EBITDA
15.3x
↑ROE
9.5%
↑Gross Margin
17.6%
↓Debt/Equity
2.34
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+9.3%
FCF CAGR
—
FCF margin
-11.1%
FCF / Net income
-3.80x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.00B · net income $117.1M · FCF $-445.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.00B | $4.00B | $4.26B | $3.33B | $3.07B |
| Net Income | $117.1M | $117.1M | $75.4M | $109.8M | $102.9M |
| EBITDA | $243.3M | $243.3M | $112.9M | $203.7M | $181.8M |
| EPS | — | — | 40.84 | 59.52 | 58.20 |
| Gross Margin | 17.6% | 17.6% | 14.8% | 16.1% | 15.1% |
| Operating Margin | 4.8% | 4.8% | 4.0% | 4.5% | 5.0% |
| Net Margin | 2.9% | 2.9% | 1.8% | 3.3% | 3.4% |
| Balance Sheet | |||||
| Debt/Equity | 2.34 | 2.34 | 1.74 | 1.49 | 0.78 |
| Current Ratio | 2.04 | 2.04 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-445.0M | $-445.0M | $-661.6M | $-659.2M | $250.0M |
| Returns | |||||
| ROE | 9.5% | 9.5% | 6.7% | 10.6% | 11.2% |
| Valuation | |||||
| P/E | 14.87 | 14.87 | 21.77 | 9.29 | 9.97 |
| EV/EBITDA | 15.31 | 15.31 | 27.09 | 7.92 | 5.01 |
| P/B | 1.41 | 1.41 | 1.47 | 0.99 | 1.12 |
| Growth & Yield | |||||
| Revenue Growth | -6.2% | -6.2% | 28.2% | 8.5% | — |
| EPS Growth | — | — | -31.4% | 2.3% | — |
Revenue, Net Income & Free Cash Flow ($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
+7.5%
Start / end P/E
n/dx → n/dx
EPS bridge
40.84 → n/d
Residual
+7.5%
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.