Real Estate / Real Estate ServicesTokyo
$1044.00
-11.00 (-1.04%)
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 91.0/100
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
59/100
C
Piotroski
6/9
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
$17.6B
P/E
12.9x
↑EV/EBITDA
9.3x
↓ROE
25.6%
↑Gross Margin
19.4%
↓Debt/Equity
0.03
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+13.4%
FCF CAGR
+5.2%
FCF margin
6.0%
FCF / Net income
0.98x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $16.66B · net income $1.03B · FCF $1.01B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $16.66B | $16.66B | $14.26B | $13.07B | $11.42B |
| Net Income | $1.03B | $1.03B | $666.1M | $885.5M | $662.4M |
| EBITDA | $1.44B | $1.44B | $1.02B | $1.25B | $949.5M |
| EPS | 61.35 | 61.35 | 39.62 | 50.33 | 37.36 |
| Gross Margin | 19.4% | 19.4% | 18.0% | 19.3% | 18.3% |
| Operating Margin | 8.3% | 8.3% | 6.8% | 9.3% | 8.0% |
| Net Margin | 6.2% | 6.2% | 4.7% | 6.8% | 5.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.03 | 0.03 | — | — | — |
| Current Ratio | 2.16 | 2.16 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.01B | $1.01B | $382.4M | $1.06B | $864.2M |
| Returns | |||||
| ROE | 25.6% | 25.6% | 20.1% | 27.7% | 19.9% |
| Valuation | |||||
| P/E | 12.92 | 12.92 | 23.27 | 22.51 | 22.35 |
| EV/EBITDA | 9.28 | 9.28 | 11.88 | 13.16 | 11.89 |
| P/B | 4.36 | 4.36 | 4.67 | 6.24 | 4.43 |
| Growth & Yield | |||||
| Revenue Growth | 16.8% | 16.8% | 9.1% | 14.5% | — |
| EPS Growth | 54.8% | 54.8% | -21.3% | 34.7% | — |
| Dividend Yield | 3.2% | 3.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
14.7%
EPS terminal req.
$92.64
Spread vs growth
40.1%
5Y implied EPS CAGR
12.8%
EPS terminal req.
$112.09
Spread vs growth
42.0%
10Y implied EPS CAGR
11.4%
EPS terminal req.
$180.52
Spread vs growth
43.4%
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
+14.3%
Start / end P/E
23.7x → 17.0x
EPS bridge
39.62 → 61.35
Residual
-15.5%
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.