Real Estate / Real Estate ServicesTokyo
$900.00
-38.00 (-4.05%)
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 50.0/100
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
60/100
B
Piotroski
7/9
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
$6.8B
P/E
11.6x
↓EV/EBITDA
9.1x
↓ROE
11.1%
↑Gross Margin
25.1%
↓Debt/Equity
0.16
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+13.0%
FCF CAGR
-10.8%
FCF margin
3.6%
FCF / Net income
0.95x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $8.81B · net income $337.7M · FCF $319.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $8.81B | $8.81B | $7.45B | $6.39B | $6.11B |
| Net Income | $337.7M | $337.7M | $300.7M | $359.1M | $291.6M |
| EBITDA | $637.7M | $637.7M | $545.8M | $591.6M | $485.8M |
| EPS | 42.91 | 42.91 | 40.00 | 47.87 | 38.89 |
| Gross Margin | 25.1% | 25.1% | 27.6% | 30.1% | 29.7% |
| Operating Margin | 6.9% | 6.9% | 6.7% | 8.6% | 7.4% |
| Net Margin | 3.8% | 3.8% | 4.0% | 5.6% | 4.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.16 | 0.16 | 0.18 | 0.08 | 0.12 |
| Current Ratio | 1.20 | 1.20 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $319.5M | $319.5M | $-553.0M | $150.4M | $450.3M |
| Returns | |||||
| ROE | 11.1% | 11.1% | 11.1% | 14.8% | 14.1% |
| Valuation | |||||
| P/E | 11.60 | 11.60 | 15.78 | 12.17 | 14.32 |
| EV/EBITDA | 9.07 | 9.07 | 7.63 | 5.19 | 6.14 |
| P/B | 2.26 | 2.26 | 1.75 | 1.81 | 2.01 |
| Growth & Yield | |||||
| Revenue Growth | 18.2% | 18.2% | 16.6% | 4.6% | — |
| EPS Growth | 7.3% | 7.3% | -16.4% | 23.1% | — |
| Dividend Yield | 1.1% | 1.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
23.0%
EPS terminal req.
$79.86
Spread vs growth
-15.7%
5Y implied EPS CAGR
17.6%
EPS terminal req.
$96.63
Spread vs growth
-10.4%
10Y implied EPS CAGR
13.8%
EPS terminal req.
$155.62
Spread vs growth
-6.5%
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
+35.2%
Start / end P/E
16.8x → 21.0x
EPS bridge
40.00 → 42.91
Residual
+1.8%
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.