Real Estate / Real Estate ServicesTokyo
$1268.00
+10.00 (+0.79%)
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 38.0/100
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
34/100
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
$10.3B
P/E
8.0x
↓EV/EBITDA
13.3x
↑ROE
9.6%
↑Gross Margin
30.0%
↓Debt/Equity
1.86
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+14.6%
FCF CAGR
—
FCF margin
-26.5%
FCF / Net income
-4.78x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $23.35B · net income $1.29B · FCF $-6.19B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $23.35B | $23.35B | $25.62B | $23.27B | $15.53B |
| Net Income | $1.29B | $1.29B | $1.05B | $1.18B | $1.06B |
| EBITDA | $2.32B | $2.32B | $1.94B | $2.11B | $1.48B |
| EPS | — | — | 127.22 | 143.72 | 129.01 |
| Gross Margin | 30.0% | 30.0% | 24.6% | 27.3% | 32.5% |
| Operating Margin | 9.6% | 9.6% | 7.3% | 9.3% | 9.5% |
| Net Margin | 5.5% | 5.5% | 4.1% | 5.1% | 6.8% |
| Balance Sheet | |||||
| Debt/Equity | 1.86 | 1.86 | 1.45 | 1.40 | 1.48 |
| Current Ratio | 1.64 | 1.64 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-6.19B | $-6.19B | $1.01B | $-316.2M | $-9.30B |
| Returns | |||||
| ROE | 9.6% | 9.6% | 8.2% | 9.8% | 9.6% |
| Valuation | |||||
| P/E | 7.98 | 7.98 | 7.49 | 7.03 | 6.39 |
| EV/EBITDA | 13.25 | 13.25 | 10.99 | 10.16 | 13.03 |
| P/B | 0.76 | 0.76 | 0.62 | 0.69 | 0.61 |
| Growth & Yield | |||||
| Revenue Growth | -8.9% | -8.9% | 10.1% | 49.8% | — |
| EPS Growth | — | — | -11.5% | 11.4% | — |
| Dividend Yield | 2.4% | 2.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+14.5%
Start / end P/E
n/dx → n/dx
EPS bridge
127.22 → n/d
Residual
+12.1%
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.