Real Estate / Real Estate ServicesTokyo
$1301.00
-9.00 (-0.68%)
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 81.0/100
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
49/100
C
Piotroski
8/9
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
$21.7B
P/E
12.1x
↑EV/EBITDA
5.4x
↓ROE
19.5%
↑Gross Margin
13.5%
↓Debt/Equity
0.08
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+1.3%
FCF CAGR
+4.2%
FCF margin
3.8%
FCF / Net income
1.22x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $58.50B · net income $1.80B · FCF $2.20B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $58.50B | $58.50B | $58.99B | $57.35B | $56.23B |
| Net Income | $1.80B | $1.80B | $1.83B | $1.82B | $1.59B |
| EBITDA | $2.94B | $2.94B | $2.83B | $2.73B | $2.51B |
| EPS | 107.24 | 107.24 | 103.28 | 102.70 | 90.23 |
| Gross Margin | 13.5% | 13.5% | 13.4% | 12.3% | 11.6% |
| Operating Margin | 4.5% | 4.5% | 4.6% | 4.5% | 4.2% |
| Net Margin | 3.1% | 3.1% | 3.1% | 3.2% | 2.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.08 | 0.08 | 0.18 | 0.27 | 0.40 |
| Current Ratio | 2.07 | 2.07 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $2.20B | $2.20B | $2.69B | $1.08B | $1.94B |
| Returns | |||||
| ROE | 19.5% | 19.5% | 19.6% | 21.0% | 20.9% |
| Valuation | |||||
| P/E | 12.14 | 12.14 | 10.85 | 10.88 | 11.02 |
| EV/EBITDA | 5.35 | 5.35 | 4.96 | 5.56 | 5.23 |
| P/B | 2.36 | 2.36 | 2.13 | 2.29 | 2.30 |
| Growth & Yield | |||||
| Revenue Growth | -0.8% | -0.8% | 2.8% | 2.0% | — |
| EPS Growth | 3.8% | 3.8% | 0.6% | 13.8% | — |
| Dividend Yield | 4.8% | 4.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
2.5%
EPS terminal req.
$115.44
Spread vs growth
1.3%
5Y implied EPS CAGR
5.4%
EPS terminal req.
$139.68
Spread vs growth
-1.6%
10Y implied EPS CAGR
7.7%
EPS terminal req.
$224.96
Spread vs growth
-3.9%
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
+18.3%
Start / end P/E
11.3x → 12.3x
EPS bridge
103.28 → 107.24
Residual
+0.4%
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.