Real Estate / Real Estate ServicesTokyo
$362.00
-3.00 (-0.82%)
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 33.0/100
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
28/100
D
Piotroski
1/9
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
$3.5B
P/E
6.3x
↓EV/EBITDA
23.2x
↑ROE
4.8%
↑Gross Margin
18.7%
↓Debt/Equity
2.99
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+1.8%
FCF CAGR
—
FCF margin
-28.0%
FCF / Net income
-17.39x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $30.88B · net income $497.3M · FCF $-8.65B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $30.88B | $30.88B | $31.93B | $30.39B | $29.31B |
| Net Income | $497.3M | $497.3M | $904.6M | $845.5M | $630.1M |
| EBITDA | $1.43B | $1.43B | $1.84B | $1.63B | $1.27B |
| EPS | 51.90 | 51.90 | 94.70 | 88.67 | 70.62 |
| Gross Margin | 18.7% | 18.7% | 19.1% | 17.1% | 17.3% |
| Operating Margin | 4.0% | 4.0% | 5.3% | 5.1% | 4.0% |
| Net Margin | 1.6% | 1.6% | 2.8% | 2.8% | 2.1% |
| Balance Sheet | |||||
| Debt/Equity | 2.99 | 2.99 | 2.25 | 1.68 | 1.98 |
| Current Ratio | 1.62 | 1.62 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-8.65B | $-8.65B | $-8.09B | $1.87B | $1.11B |
| Returns | |||||
| ROE | 4.8% | 4.8% | 9.1% | 9.3% | 7.5% |
| Valuation | |||||
| P/E | 6.35 | 6.35 | 5.68 | 6.08 | 5.95 |
| EV/EBITDA | 23.18 | 23.18 | 14.21 | 10.97 | 14.37 |
| P/B | 0.34 | 0.34 | 0.52 | 0.57 | 0.45 |
| Growth & Yield | |||||
| Revenue Growth | -3.3% | -3.3% | 5.0% | 3.7% | — |
| EPS Growth | -45.2% | -45.2% | 6.8% | 25.6% | — |
| Dividend Yield | 4.9% | 4.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-14.8%
EPS terminal req.
$32.12
Spread vs growth
-30.4%
5Y implied EPS CAGR
-5.6%
EPS terminal req.
$38.87
Spread vs growth
-39.6%
10Y implied EPS CAGR
1.9%
EPS terminal req.
$62.60
Spread vs growth
-47.1%
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
-10.7%
Start / end P/E
4.5x → 7.0x
EPS bridge
94.70 → 51.90
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.