Industrials / Consulting ServicesTokyo
$1010.00
+11.00 (+1.10%)
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 33% · confianza 19%
FCF escenarios
weak_data · normalized FCF $253.9M · quality 38.7/100
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
31/100
D
Piotroski
5/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$6.7B
P/E
11.8x
↓EV/EBITDA
4.3x
↓ROE
15.4%
↑Gross Margin
49.1%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2025 · 2 años de histórico normalizado
Revenue CAGR
+24.2%
FCF CAGR
—
FCF margin
9.7%
FCF / Net income
1.15x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.11B · net income $511.0M · FCF $589.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $6.11B | $6.11B | $4.98B | $3.96B |
| Net Income | $511.0M | $511.0M | $272.3M | $-58.0M |
| EBITDA | $954.6M | $954.6M | $595.7M | $-52.9M |
| EPS | — | — | 53.40 | -11.38 |
| Gross Margin | 49.1% | 49.1% | 48.7% | 45.2% |
| Operating Margin | 13.7% | 13.7% | 8.2% | -0.9% |
| Net Margin | 8.4% | 8.4% | 5.5% | -1.5% |
| Balance Sheet | ||||
| Debt/Equity | — | — | 0.15 | 0.09 |
| Current Ratio | 5.02 | 5.02 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $589.6M | $589.6M | $253.9M | $-109.3M |
| Returns | ||||
| ROE | 15.4% | 15.4% | 16.8% | -4.3% |
| Valuation | ||||
| P/E | 11.80 | 11.80 | — | — |
| EV/EBITDA | 4.27 | 4.27 | — | — |
| P/B | 1.94 | 1.94 | — | — |
| Growth & Yield | ||||
| Revenue Growth | 22.8% | 22.8% | 25.7% | — |
| EPS Growth | — | — | 569.2% | — |
Revenue, Net Income & Free Cash Flow ($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
-21.1%
Start / end P/E
n/dx → n/dx
EPS bridge
53.40 → n/d
Residual
-21.1%
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.