Real Estate / Real Estate ServicesTokyo
$537.00
-5.00 (-0.92%)
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 0.0/100
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
18/100
F
Piotroski
3/9
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
$3.5B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-21.5%
↓Gross Margin
47.3%
↑Debt/Equity
0.67
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+10.9%
FCF CAGR
—
FCF margin
-4.1%
FCF / Net income
1.06x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.47B · net income $-251.7M · FCF $-266.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $6.47B | $6.47B | $6.35B | $5.60B | $4.74B |
| Net Income | $-251.7M | $-251.7M | $-332.9M | $-194.2M | $271.5M |
| EBITDA | $-203.6M | $-203.6M | $-163.6M | $158.9M | $596.0M |
| EPS | — | — | -51.24 | -29.97 | 41.71 |
| Gross Margin | 47.3% | 47.3% | 48.2% | 47.0% | 46.7% |
| Operating Margin | -1.1% | -1.1% | -0.3% | -0.7% | 4.5% |
| Net Margin | -3.9% | -3.9% | -5.2% | -3.5% | 5.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.67 | 0.67 | 0.65 | 0.66 | 0.68 |
| Current Ratio | 1.52 | 1.52 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-266.6M | $-266.6M | $50.8M | $-397.7M | $17.9M |
| Returns | |||||
| ROE | -21.5% | -21.5% | -23.0% | -11.3% | 14.4% |
| Valuation | |||||
| P/E | — | — | — | — | 10.57 |
| EV/EBITDA | — | — | — | 11.39 | 3.42 |
| P/B | 2.99 | 2.99 | 3.04 | 1.28 | 1.52 |
| Growth & Yield | |||||
| Revenue Growth | 1.8% | 1.8% | 13.4% | 18.2% | — |
| EPS Growth | — | — | -71.0% | -171.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-5.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-51.24 → n/d
Residual
-5.5%
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.