Real Estate / Real Estate ServicesTokyo
$589.00
-22.00 (-3.60%)
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 44.0/100
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
4/9
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
$7.3B
P/E
7.0x
↓EV/EBITDA
14.2x
↑ROE
12.9%
↑Gross Margin
15.0%
↓Debt/Equity
3.71
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+9.5%
FCF CAGR
—
FCF margin
-1.9%
FCF / Net income
-0.91x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $50.91B · net income $1.08B · FCF $-981.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $50.91B | $50.91B | $41.61B | $36.97B | $38.80B |
| Net Income | $1.08B | $1.08B | $635.6M | $661.7M | $1.39B |
| EBITDA | $2.36B | $2.36B | $1.69B | $1.75B | $2.71B |
| EPS | — | — | 51.32 | 52.10 | 130.28 |
| Gross Margin | 15.0% | 15.0% | 16.0% | 17.3% | 17.7% |
| Operating Margin | 4.0% | 4.0% | 3.3% | 3.6% | 6.1% |
| Net Margin | 2.1% | 2.1% | 1.5% | 1.8% | 3.6% |
| Balance Sheet | |||||
| Debt/Equity | 3.71 | 3.71 | 4.00 | 3.84 | 4.08 |
| Current Ratio | 1.27 | 1.27 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-981.0M | $-981.0M | $-3.00B | $-7.47B | $-2.89B |
| Returns | |||||
| ROE | 12.9% | 12.9% | 8.5% | 9.3% | 26.4% |
| Valuation | |||||
| P/E | 6.99 | 6.99 | 5.86 | 7.18 | — |
| EV/EBITDA | 14.23 | 14.23 | 17.02 | 15.07 | — |
| P/B | 0.87 | 0.87 | 0.50 | 0.67 | — |
| Growth & Yield | |||||
| Revenue Growth | 22.3% | 22.3% | 12.6% | -4.7% | — |
| EPS Growth | — | — | -1.5% | -60.0% | — |
| Dividend Yield | 4.2% | 4.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+65.0%
Start / end P/E
n/dx → n/dx
EPS bridge
51.32 → n/d
Residual
+60.8%
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.