Real Estate / Real Estate ServicesTokyo
$2832.00
-32.00 (-1.12%)
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 81.0/100
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
38/100
D
Piotroski
2/9
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
$4.3B
P/E
13.1x
↑EV/EBITDA
11.5x
↓ROE
7.4%
↑Gross Margin
14.9%
↓Debt/Equity
2.41
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+13.0%
FCF CAGR
—
FCF margin
-1.9%
FCF / Net income
-0.85x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $13.54B · net income $294.7M · FCF $-251.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $13.54B | $13.54B | $12.43B | $11.51B | $9.37B |
| Net Income | $294.7M | $294.7M | $462.0M | $620.1M | $493.4M |
| EBITDA | $724.9M | $724.9M | $908.3M | $1.08B | $535.5M |
| EPS | — | — | — | 558.37 | 512.68 |
| Gross Margin | 14.9% | 14.9% | 15.6% | 14.1% | 14.3% |
| Operating Margin | 5.7% | 5.7% | 7.8% | 5.8% | 5.3% |
| Net Margin | 2.2% | 2.2% | 3.7% | 5.4% | 5.3% |
| Balance Sheet | |||||
| Debt/Equity | 2.41 | 2.41 | 3.13 | 2.69 | 4.31 |
| Current Ratio | 4.06 | 4.06 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-251.1M | $-251.1M | $-2.02B | $-256.1M | $-3.64B |
| Returns | |||||
| ROE | 7.4% | 7.4% | 15.6% | 24.9% | 33.5% |
| Valuation | |||||
| P/E | 13.08 | 13.08 | — | 4.18 | 3.19 |
| EV/EBITDA | 11.52 | 11.52 | 8.59 | 5.00 | 8.16 |
| P/B | 0.97 | 0.97 | 0.99 | 1.04 | 1.07 |
| Growth & Yield | |||||
| Revenue Growth | 9.0% | 9.0% | 8.0% | 22.7% | — |
| EPS Growth | — | — | — | 8.9% | — |
| Dividend Yield | 1.1% | 1.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+23.8%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → n/d
Residual
+22.8%
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.