Real Estate / Real Estate ServicesTokyo
$2435.00
-91.00 (-3.60%)
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 90.0/100
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
48/100
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
$14.0B
P/E
7.5x
↓EV/EBITDA
11.2x
↓ROE
21.9%
↑Gross Margin
17.3%
↓Debt/Equity
3.17
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+9.0%
FCF CAGR
—
FCF margin
-14.9%
FCF / Net income
-2.89x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $30.74B · net income $1.58B · FCF $-4.57B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $30.74B | $30.74B | $27.61B | $25.85B | $23.76B |
| Net Income | $1.58B | $1.58B | $873.3M | $1.29B | $1.41B |
| EBITDA | $2.66B | $2.66B | $1.62B | $2.13B | $2.30B |
| EPS | 274.64 | 274.64 | 151.78 | 224.49 | 245.20 |
| Gross Margin | 17.3% | 17.3% | 14.5% | 16.4% | 17.1% |
| Operating Margin | 8.3% | 8.3% | 5.8% | 8.0% | 9.5% |
| Net Margin | 5.1% | 5.1% | 3.2% | 5.0% | 5.9% |
| Balance Sheet | |||||
| Debt/Equity | 3.17 | 3.17 | 2.85 | 2.74 | 2.57 |
| Current Ratio | 1.74 | 1.74 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-4.57B | $-4.57B | $-591.0M | $-2.72B | $-1.66B |
| Returns | |||||
| ROE | 21.9% | 21.9% | 14.6% | 23.2% | 30.0% |
| Valuation | |||||
| P/E | 7.52 | 7.52 | 9.70 | 6.71 | 7.26 |
| EV/EBITDA | 11.18 | 11.18 | 11.90 | 8.42 | 7.10 |
| P/B | 1.94 | 1.94 | 1.41 | 1.56 | 2.18 |
| Growth & Yield | |||||
| Revenue Growth | 11.4% | 11.4% | 6.8% | 8.8% | — |
| EPS Growth | 80.9% | 80.9% | -32.4% | -8.4% | — |
| Dividend Yield | 11.5% | 11.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-7.7%
EPS terminal req.
$216.07
Spread vs growth
88.6%
5Y implied EPS CAGR
-1.0%
EPS terminal req.
$261.44
Spread vs growth
81.9%
10Y implied EPS CAGR
4.4%
EPS terminal req.
$421.05
Spread vs growth
76.6%
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
+47.5%
Start / end P/E
11.8x → 8.9x
EPS bridge
151.78 → 274.64
Residual
-20.1%
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.