Consumer Cyclical / Packaging & ContainersTokyo
$1988.00
-56.00 (-2.74%)
FCF base 3Y
n/d
n/d CAGR · yield n/d
FCF base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 32% · confianza 24%
FCF escenarios
weak_data · normalized FCF $2.4B · quality 52.3/100
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
46/100
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
$19.4B
P/E
6.2x
↓EV/EBITDA
2.8x
↓ROE
6.8%
↑Gross Margin
20.4%
↓Debt/Equity
0.15
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+5.7%
FCF CAGR
+40.6%
FCF margin
4.7%
FCF / Net income
1.00x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $67.08B · net income $3.18B · FCF $3.17B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $67.08B | $67.08B | $62.53B | $58.03B | $56.79B |
| Net Income | $3.18B | $3.18B | $2.98B | $1.61B | $1.61B |
| EBITDA | $7.67B | $7.67B | $6.84B | $4.34B | $3.49B |
| EPS | — | — | 299.51 | 161.54 | 162.25 |
| Gross Margin | 20.4% | 20.4% | 18.9% | 18.2% | 17.1% |
| Operating Margin | 4.3% | 4.3% | 2.7% | 3.3% | 2.4% |
| Net Margin | 4.7% | 4.7% | 4.8% | 2.8% | 2.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.15 | 0.15 | 0.08 | 0.03 | 0.04 |
| Current Ratio | 1.00 | 1.00 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $3.17B | $3.17B | $-1.10B | $2.44B | $1.14B |
| Returns | |||||
| ROE | 6.8% | 6.8% | 6.5% | 3.8% | 4.0% |
| Valuation | |||||
| P/E | 6.21 | 6.21 | 6.03 | 9.29 | 7.65 |
| EV/EBITDA | 2.81 | 2.81 | 2.58 | 2.32 | 2.67 |
| P/B | 0.41 | 0.41 | 0.39 | 0.35 | 0.30 |
| Growth & Yield | |||||
| Revenue Growth | 7.3% | 7.3% | 7.8% | 2.2% | — |
| EPS Growth | — | — | 85.4% | -0.4% | — |
| Dividend Yield | 3.9% | 3.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+6.4%
Start / end P/E
n/dx → n/dx
EPS bridge
299.51 → n/d
Residual
+2.5%
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.