Real Estate / Real Estate ServicesTokyo
$4825.00
+0.00 (+0.00%)
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 57.0/100
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
42/100
C
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
$29.4B
P/E
16.3x
↑EV/EBITDA
27.4x
↑ROE
7.7%
↑Gross Margin
14.0%
↓Debt/Equity
1.62
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+9.3%
FCF CAGR
—
FCF margin
-10.2%
FCF / Net income
-3.53x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $30.50B · net income $880.1M · FCF $-3.11B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $30.50B | $30.50B | $27.32B | $25.79B | $23.35B |
| Net Income | $880.1M | $880.1M | $1.26B | $1.74B | $1.62B |
| EBITDA | $1.50B | $1.50B | $2.08B | $2.69B | $2.55B |
| EPS | 142.65 | 142.65 | 205.32 | 282.11 | 253.07 |
| Gross Margin | 14.0% | 14.0% | 16.4% | 19.6% | 20.9% |
| Operating Margin | 4.9% | 4.9% | 7.4% | 10.3% | 11.0% |
| Net Margin | 2.9% | 2.9% | 4.6% | 6.8% | 6.9% |
| Balance Sheet | |||||
| Debt/Equity | 1.62 | 1.62 | 1.32 | 1.52 | 1.45 |
| Current Ratio | 2.26 | 2.26 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-3.11B | $-3.11B | $3.57B | $-2.34B | $-1.56B |
| Returns | |||||
| ROE | 7.7% | 7.7% | 11.4% | 16.9% | 17.6% |
| Valuation | |||||
| P/E | 16.26 | 16.26 | 7.54 | 5.16 | 5.54 |
| EV/EBITDA | 27.37 | 27.37 | 8.30 | 7.37 | 6.61 |
| P/B | 2.59 | 2.59 | 0.86 | 0.87 | 0.97 |
| Growth & Yield | |||||
| Revenue Growth | 11.6% | 11.6% | 6.0% | 10.4% | — |
| EPS Growth | -30.5% | -30.5% | -27.2% | 11.5% | — |
| Dividend Yield | 1.9% | 1.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
44.2%
EPS terminal req.
$428.14
Spread vs growth
-74.8%
5Y implied EPS CAGR
29.4%
EPS terminal req.
$518.05
Spread vs growth
-59.9%
10Y implied EPS CAGR
19.3%
EPS terminal req.
$834.32
Spread vs growth
-49.8%
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
+232.2%
Start / end P/E
7.1x → 33.8x
EPS bridge
205.32 → 142.65
Residual
-114.6%
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.