Real Estate / Real Estate ServicesTokyo
$149.00
+0.00 (+0.00%)
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 6.0/100
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
61/100
B
Piotroski
8/9
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
$3.9B
P/E
24.8x
↑EV/EBITDA
4.7x
↓ROE
3.9%
↓Gross Margin
25.7%
↓Debt/Equity
0.12
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+38.1%
FCF CAGR
—
FCF margin
23.7%
FCF / Net income
2.45x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.98B · net income $191.6M · FCF $469.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.98B | $1.98B | $1.89B | $1.41B | $751.4M |
| Net Income | $191.6M | $191.6M | $96.2M | $51.0M | $-22.0M |
| EBITDA | $653.9M | $653.9M | $499.1M | $382.2M | $213.0M |
| EPS | 7.23 | 7.23 | 3.64 | 1.93 | -1.00 |
| Gross Margin | 25.7% | 25.7% | 17.9% | 13.9% | 7.2% |
| Operating Margin | 17.2% | 17.2% | 10.0% | -0.0% | -15.4% |
| Net Margin | 9.7% | 9.7% | 5.1% | 3.6% | -2.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.12 | 0.12 | 0.17 | 0.20 | 0.23 |
| Current Ratio | 3.06 | 3.06 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $469.0M | $469.0M | $364.5M | $-1.22B | $-48.7M |
| Returns | |||||
| ROE | 3.9% | 3.9% | 2.0% | 1.1% | -0.5% |
| Valuation | |||||
| P/E | 24.83 | 24.83 | 37.09 | 97.41 | — |
| EV/EBITDA | 4.66 | 4.66 | 6.29 | 25.85 | 14.11 |
| P/B | 0.80 | 0.80 | 0.76 | 2.15 | 0.85 |
| Growth & Yield | |||||
| Revenue Growth | 4.6% | 4.6% | 34.5% | 87.3% | — |
| EPS Growth | 98.6% | 98.6% | 88.6% | 293.0% | — |
| Dividend Yield | 3.4% | 3.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
22.3%
EPS terminal req.
$13.22
Spread vs growth
76.3%
5Y implied EPS CAGR
17.2%
EPS terminal req.
$16.00
Spread vs growth
81.4%
10Y implied EPS CAGR
13.6%
EPS terminal req.
$25.76
Spread vs growth
85.1%
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
+3.4%
Start / end P/E
40.9x → 20.6x
EPS bridge
3.64 → 7.23
Residual
-49.0%
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.