Real Estate / Real Estate ServicesTokyo
$1761.00
-39.00 (-2.17%)
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 100.0/100
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
39/100
D
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
$28.1B
P/E
6.1x
↓EV/EBITDA
5.8x
↓ROE
30.8%
↑Gross Margin
17.9%
↓Debt/Equity
1.98
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+24.8%
FCF CAGR
—
FCF margin
-4.7%
FCF / Net income
-0.70x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $69.26B · net income $4.61B · FCF $-3.25B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $69.26B | $69.26B | $64.48B | $41.26B | $35.67B |
| Net Income | $4.61B | $4.61B | $3.41B | $2.88B | $1.46B |
| EBITDA | $7.40B | $7.40B | $5.85B | $4.70B | $2.69B |
| EPS | — | — | 213.28 | 180.20 | 91.64 |
| Gross Margin | 17.9% | 17.9% | 15.2% | 18.7% | 16.4% |
| Operating Margin | 10.7% | 10.7% | 8.9% | 11.1% | 7.8% |
| Net Margin | 6.7% | 6.7% | 5.3% | 7.0% | 4.1% |
| Balance Sheet | |||||
| Debt/Equity | 1.98 | 1.98 | 1.84 | 2.23 | 3.53 |
| Current Ratio | 3.27 | 3.27 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-3.25B | $-3.25B | $634.7M | $8.40B | $-8.34B |
| Returns | |||||
| ROE | 30.8% | 30.8% | 29.4% | 32.2% | 22.7% |
| Valuation | |||||
| P/E | 6.13 | 6.13 | 6.35 | 6.27 | 5.76 |
| EV/EBITDA | 5.82 | 5.82 | 5.42 | 6.24 | 10.26 |
| P/B | 1.87 | 1.87 | 1.87 | 2.02 | 1.30 |
| Growth & Yield | |||||
| Revenue Growth | 7.4% | 7.4% | 56.3% | 15.7% | — |
| EPS Growth | — | — | 18.4% | 96.6% | — |
| Dividend Yield | 5.7% | 5.7% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-9.0%
Start / end P/E
n/dx → n/dx
EPS bridge
213.28 → n/d
Residual
-14.7%
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.