Real Estate / Real Estate ServicesTokyo
$230.00
-9.00 (-3.77%)
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 10.0/100
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
35/100
D
Piotroski
2/9
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
$2.8B
P/E
13.1x
↑EV/EBITDA
7.0x
↓ROE
21.2%
↑Gross Margin
76.2%
↑Debt/Equity
0.81
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+27.7%
FCF CAGR
—
FCF margin
-4.7%
FCF / Net income
-0.57x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.57B · net income $214.0M · FCF $-121.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.57B | $2.57B | $1.97B | $1.56B | $1.23B |
| Net Income | $214.0M | $214.0M | $181.6M | $-168.4M | $-114.9M |
| EBITDA | $350.3M | $350.3M | $248.3M | $-133.4M | $-56.8M |
| EPS | — | — | 15.01 | -14.08 | -9.66 |
| Gross Margin | 76.2% | 76.2% | 77.8% | 79.2% | 73.6% |
| Operating Margin | 9.6% | 9.6% | 9.0% | 6.5% | -9.3% |
| Net Margin | 8.3% | 8.3% | 9.2% | -10.8% | -9.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.81 | 0.81 | 0.30 | 0.32 | 0.27 |
| Current Ratio | 1.57 | 1.57 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-121.7M | $-121.7M | $300.5M | $174.5M | $-202.4M |
| Returns | |||||
| ROE | 21.2% | 21.2% | 23.8% | -30.5% | -16.5% |
| Valuation | |||||
| P/E | 13.05 | 13.05 | 20.79 | — | — |
| EV/EBITDA | 6.97 | 6.97 | 12.47 | — | — |
| P/B | 2.76 | 2.76 | 4.95 | 6.96 | 4.80 |
| Growth & Yield | |||||
| Revenue Growth | 30.3% | 30.3% | 26.0% | 26.9% | — |
| EPS Growth | — | — | 206.6% | -45.8% | — |
Revenue, Net Income & Free Cash Flow ($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
-35.4%
Start / end P/E
n/dx → n/dx
EPS bridge
15.01 → n/d
Residual
-35.4%
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.