Real Estate / Real Estate ServicesTokyo
$1530.00
+26.00 (+1.73%)
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 78.0/100
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
49/100
C
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
$3.7B
P/E
13.7x
↑EV/EBITDA
2.1x
↓ROE
18.3%
↑Gross Margin
14.0%
↓Debt/Equity
0.58
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+5.8%
FCF CAGR
+13.5%
FCF margin
12.3%
FCF / Net income
1.41x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.59B · net income $314.6M · FCF $442.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.59B | $3.59B | $3.57B | $3.37B | $3.03B |
| Net Income | $314.6M | $314.6M | $114.0M | $302.2M | $235.4M |
| EBITDA | $498.5M | $498.5M | $242.6M | $470.9M | $385.9M |
| EPS | — | — | 84.77 | 224.65 | 174.97 |
| Gross Margin | 14.0% | 14.0% | 5.8% | 13.7% | 12.5% |
| Operating Margin | 14.0% | 14.0% | 5.8% | 13.7% | 12.5% |
| Net Margin | 8.8% | 8.8% | 3.2% | 9.0% | 7.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.58 | 0.58 | 0.86 | 0.10 | 0.26 |
| Current Ratio | 3.17 | 3.17 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $442.8M | $442.8M | $96.4M | $227.1M | $302.5M |
| Returns | |||||
| ROE | 18.3% | 18.3% | 7.4% | 20.8% | 20.6% |
| Valuation | |||||
| P/E | 13.69 | 13.69 | 10.76 | 5.24 | 7.20 |
| EV/EBITDA | 2.09 | 2.09 | 2.71 | 1.28 | 1.85 |
| P/B | 1.16 | 1.16 | 0.79 | 1.09 | 1.48 |
| Growth & Yield | |||||
| Revenue Growth | 0.6% | 0.6% | 5.8% | 11.4% | — |
| EPS Growth | — | — | -62.3% | 28.4% | — |
Revenue, Net Income & Free Cash Flow ($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
+3.3%
Start / end P/E
n/dx → n/dx
EPS bridge
84.77 → n/d
Residual
+3.3%
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.