Real Estate / REIT - OfficeTokyo
$83100.00
-1500.00 (-1.77%)
FCF base 3Y
n/d
n/d CAGR · yield n/d
FCF base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
FCF escenarios
weak_data · normalized FCF n/d · quality 27.0/100
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
15/100
F
Piotroski
4/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$152.1B
P/E
11.5x
↓EV/EBITDA
N/A
•ROE
N/A
•Gross Margin
71.6%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2025 · 4 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
33.8%
FCF / Net income
0.60x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $22.67B · net income $12.73B · FCF $7.65B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Income Statement | ||||||
| Revenue | $22.67B | $22.67B | $19.83B | $17.69B | $17.08B | — |
| Net Income | $12.73B | $12.73B | $9.66B | $7.75B | $7.74B | — |
| EBITDA | $15.91B | $15.91B | $12.61B | $10.63B | $10.53B | — |
| EPS | — | — | 5368.52 | 4308.99 | — | 5664.43 |
| Gross Margin | 71.6% | 71.6% | 65.4% | 61.6% | 62.8% | — |
| Operating Margin | 63.1% | 63.1% | 56.2% | 51.7% | 52.9% | — |
| Net Margin | 56.1% | 56.1% | 48.7% | 43.8% | 45.3% | — |
| Balance Sheet | ||||||
| Debt/Equity | — | — | 1.02 | 1.02 | — | 1.01 |
| Current Ratio | 0.89 | 0.89 | — | — | — | — |
| Cash Flow | ||||||
| Free Cash Flow | $7.65B | $7.65B | $15.91B | $6.46B | $10.21B | — |
| Returns | ||||||
| ROE | — | — | 7.5% | 5.9% | — | — |
| Valuation | ||||||
| P/E | 11.54 | 11.54 | 14.18 | 19.90 | — | 17.61 |
| EV/EBITDA | — | — | 20.17 | 26.03 | — | — |
| P/B | — | — | 1.06 | 1.18 | — | 1.36 |
| Growth & Yield | ||||||
| Revenue Growth | 14.3% | 14.3% | 12.1% | 3.6% | — | — |
| EPS Growth | — | — | 24.6% | — | — | — |
| Dividend Yield | 5.7% | 5.7% | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+2.5%
Start / end P/E
n/dx → n/dx
EPS bridge
5368.52 → n/d
Residual
-3.3%
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.