Consumer Cyclical / Apparel ManufacturingTokyo
$1667.00
+112.00 (+7.20%)
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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF $2.6B · quality 69.0/100
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
46/100
C
Piotroski
n/d
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
4/100
SEC 0%
Sin guardar todavía.
Market Cap
$152.8B
P/E
51.5x
↑EV/EBITDA
32.6x
↑ROE
24.9%
↑Gross Margin
65.4%
↑Debt/Equity
0.02
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2026–2026 · 0 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
18.3%
FCF / Net income
0.89x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $14.27B · net income $2.94B · FCF $2.61B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 |
|---|---|---|
| Income Statement | ||
| Revenue | $14.27B | $14.27B |
| Net Income | $2.94B | $2.94B |
| EBITDA | $4.39B | $4.39B |
| Gross Margin | 65.4% | 65.4% |
| Operating Margin | 31.7% | 31.7% |
| Net Margin | 20.6% | 20.6% |
| Balance Sheet | ||
| Debt/Equity | 0.02 | 0.02 |
| Current Ratio | 4.75 | 4.75 |
| Cash Flow | ||
| Free Cash Flow | $2.61B | $2.61B |
| Returns | ||
| ROE | 24.9% | 24.9% |
| Valuation | ||
| P/E | 51.55 | 51.55 |
| EV/EBITDA | 32.58 | 32.58 |
| P/B | 12.95 | 12.95 |
Revenue, Net Income & Free Cash Flow ($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
+88.1%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → n/d
Residual
+88.1%
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.