Real Estate / Real Estate ServicesTokyo
$2399.00
+19.00 (+0.80%)
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 56.0/100
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
44/100
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
$6.7B
P/E
7.5x
↓EV/EBITDA
6.6x
↓ROE
16.4%
↑Gross Margin
35.8%
↓Debt/Equity
1.20
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+9.8%
FCF CAGR
—
FCF margin
-6.2%
FCF / Net income
-0.71x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $11.53B · net income $1.02B · FCF $-717.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $11.53B | $11.53B | $10.04B | $9.32B | $8.71B |
| Net Income | $1.02B | $1.02B | $722.1M | $653.2M | $493.1M |
| EBITDA | $1.80B | $1.80B | $1.42B | $1.31B | $1.04B |
| EPS | — | — | 258.56 | 236.41 | 180.19 |
| Gross Margin | 35.8% | 35.8% | 38.9% | 38.6% | 39.6% |
| Operating Margin | 9.3% | 9.3% | 10.0% | 9.2% | 9.1% |
| Net Margin | 8.8% | 8.8% | 7.2% | 7.0% | 5.7% |
| Balance Sheet | |||||
| Debt/Equity | 1.20 | 1.20 | 1.36 | 1.29 | 1.08 |
| Current Ratio | 2.20 | 2.20 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-717.4M | $-717.4M | $-1.08B | $-1.72B | $-1.29B |
| Returns | |||||
| ROE | 16.4% | 16.4% | 13.7% | 14.1% | 12.2% |
| Valuation | |||||
| P/E | 7.53 | 7.53 | 5.98 | 6.04 | 5.44 |
| EV/EBITDA | 6.57 | 6.57 | 6.54 | 6.18 | 5.01 |
| P/B | 1.07 | 1.07 | 0.82 | 0.85 | 0.66 |
| Growth & Yield | |||||
| Revenue Growth | 14.9% | 14.9% | 7.6% | 7.0% | — |
| EPS Growth | — | — | 9.4% | 31.2% | — |
| Dividend Yield | 2.6% | 2.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+35.6%
Start / end P/E
n/dx → n/dx
EPS bridge
258.56 → n/d
Residual
+33.1%
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.