Real Estate / Real Estate ServicesTokyo
$1156.00
-9.00 (-0.77%)
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 34.0/100
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
50/100
C
Piotroski
7/9
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
$3.1B
P/E
8.9x
↓EV/EBITDA
5.1x
↓ROE
7.7%
↑Gross Margin
27.3%
↓Debt/Equity
0.20
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+3.0%
FCF CAGR
—
FCF margin
12.6%
FCF / Net income
3.01x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $8.19B · net income $343.1M · FCF $1.03B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $8.19B | $8.19B | $7.26B | $7.67B | $7.48B |
| Net Income | $343.1M | $343.1M | $212.9M | $376.8M | $387.6M |
| EBITDA | $555.6M | $555.6M | $354.7M | $589.5M | $607.4M |
| EPS | 126.60 | 126.60 | 78.53 | 139.91 | 143.98 |
| Gross Margin | 27.3% | 27.3% | 27.6% | 28.7% | 29.8% |
| Operating Margin | 6.2% | 6.2% | 4.3% | 7.2% | 7.6% |
| Net Margin | 4.2% | 4.2% | 2.9% | 4.9% | 5.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.20 | 0.20 | 0.37 | 0.23 | 0.25 |
| Current Ratio | 4.05 | 4.05 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.03B | $1.03B | $-491.2M | $86.6M | $-132.1M |
| Returns | |||||
| ROE | 7.7% | 7.7% | 5.1% | 9.2% | 10.3% |
| Valuation | |||||
| P/E | 8.94 | 8.94 | 14.06 | 7.85 | 6.94 |
| EV/EBITDA | 5.12 | 5.12 | 10.25 | 5.10 | 4.50 |
| P/B | 0.71 | 0.71 | 0.71 | 0.73 | 0.71 |
| Growth & Yield | |||||
| Revenue Growth | 12.7% | 12.7% | -5.3% | 2.5% | — |
| EPS Growth | 61.2% | 61.2% | -43.9% | -2.8% | — |
| Dividend Yield | 3.4% | 3.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-6.8%
EPS terminal req.
$102.58
Spread vs growth
68.0%
5Y implied EPS CAGR
-0.4%
EPS terminal req.
$124.12
Spread vs growth
61.6%
10Y implied EPS CAGR
4.7%
EPS terminal req.
$199.89
Spread vs growth
56.5%
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
-4.2%
Start / end P/E
15.9x → 9.1x
EPS bridge
78.53 → 126.60
Residual
-26.1%
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.