Real Estate / Real Estate ServicesTokyo
$2150.00
-109.00 (-4.83%)
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 98.0/100
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
44/100
C
Piotroski
4/9
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
$15.9B
P/E
8.2x
↓EV/EBITDA
7.9x
↓ROE
28.2%
↑Gross Margin
20.3%
↓Debt/Equity
3.02
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+18.3%
FCF CAGR
—
FCF margin
-10.5%
FCF / Net income
-2.35x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $52.37B · net income $2.35B · FCF $-5.52B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $52.37B | $52.37B | $42.07B | $36.24B | $31.61B |
| Net Income | $2.35B | $2.35B | $1.64B | $961.3M | $826.2M |
| EBITDA | $4.20B | $4.20B | $3.02B | $1.91B | $1.71B |
| EPS | 305.98 | 305.98 | 226.98 | 138.86 | 119.64 |
| Gross Margin | 20.3% | 20.3% | 20.1% | 18.2% | 19.3% |
| Operating Margin | 7.5% | 7.5% | 6.5% | 4.4% | 4.7% |
| Net Margin | 4.5% | 4.5% | 3.9% | 2.7% | 2.6% |
| Balance Sheet | |||||
| Debt/Equity | 3.02 | 3.02 | 2.62 | 2.61 | 2.54 |
| Current Ratio | 1.74 | 1.74 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-5.52B | $-5.52B | $-4.25B | $-1.74B | $2.62B |
| Returns | |||||
| ROE | 28.2% | 28.2% | 26.7% | 21.0% | 22.1% |
| Valuation | |||||
| P/E | 8.16 | 8.16 | 4.50 | 6.27 | 4.30 |
| EV/EBITDA | 7.89 | 7.89 | 6.03 | 6.48 | 4.57 |
| P/B | 1.98 | 1.98 | 1.20 | 1.31 | 0.95 |
| Growth & Yield | |||||
| Revenue Growth | 24.5% | 24.5% | 16.1% | 14.7% | — |
| EPS Growth | 34.8% | 34.8% | 63.5% | 16.1% | — |
| Dividend Yield | 5.1% | 5.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-14.6%
EPS terminal req.
$190.78
Spread vs growth
49.4%
5Y implied EPS CAGR
-5.5%
EPS terminal req.
$230.84
Spread vs growth
40.3%
10Y implied EPS CAGR
2.0%
EPS terminal req.
$371.77
Spread vs growth
32.8%
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
+9.7%
Start / end P/E
9.1x → 7.0x
EPS bridge
226.98 → 305.98
Residual
-7.8%
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.