Real Estate / Real Estate ServicesTokyo
$975.00
-1.00 (-0.10%)
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 74.0/100
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
6/9
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
$49.1B
P/E
10.1x
↓EV/EBITDA
3.6x
↓ROE
18.9%
↑Gross Margin
13.7%
↓Debt/Equity
0.54
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+14.8%
FCF CAGR
+42.3%
FCF margin
18.0%
FCF / Net income
2.66x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $78.50B · net income $5.32B · FCF $14.13B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $78.50B | $78.50B | $46.88B | $43.50B | $51.91B |
| Net Income | $5.32B | $5.32B | $3.17B | $4.30B | $4.20B |
| EBITDA | $8.58B | $8.58B | $5.29B | $6.65B | $6.48B |
| EPS | — | — | — | 97.92 | 103.06 |
| Gross Margin | 13.7% | 13.7% | 15.1% | 19.7% | 16.8% |
| Operating Margin | 9.8% | 9.8% | 9.9% | 14.0% | 11.1% |
| Net Margin | 6.8% | 6.8% | 6.8% | 9.9% | 8.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.54 | 0.54 | 0.76 | 0.58 | 0.57 |
| Current Ratio | 10.35 | 10.35 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $14.13B | $14.13B | $-5.99B | $1.30B | $4.91B |
| Returns | |||||
| ROE | 18.9% | 18.9% | 12.8% | 18.1% | 20.1% |
| Valuation | |||||
| P/E | 10.11 | 10.11 | — | 7.76 | 5.24 |
| EV/EBITDA | 3.55 | 3.55 | 7.01 | 3.82 | 2.18 |
| P/B | 1.51 | 1.51 | 1.49 | 1.40 | 1.05 |
| Growth & Yield | |||||
| Revenue Growth | 67.5% | 67.5% | 7.8% | -16.2% | — |
| EPS Growth | — | — | — | -5.0% | — |
| Dividend Yield | 6.6% | 6.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-6.8%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → n/d
Residual
-13.3%
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.