Real Estate / Real Estate ServicesTokyo
$258.00
-1.00 (-0.39%)
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 55.0/100
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
$16.6B
P/E
11.1x
↓EV/EBITDA
21.2x
↑ROE
12.4%
↑Gross Margin
15.6%
↓Debt/Equity
3.43
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+13.7%
FCF CAGR
—
FCF margin
-14.4%
FCF / Net income
-5.36x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $51.71B · net income $1.39B · FCF $-7.46B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $51.71B | $51.71B | $42.67B | $37.26B | $35.19B |
| Net Income | $1.39B | $1.39B | $1.11B | $1.58B | $1.22B |
| EBITDA | $2.91B | $2.91B | $2.34B | $2.90B | $2.26B |
| EPS | 11.76 | 11.76 | 9.54 | 26.86 | 20.71 |
| Gross Margin | 15.6% | 15.6% | 16.6% | 18.8% | 16.0% |
| Operating Margin | 5.2% | 5.2% | 5.9% | 7.8% | 6.3% |
| Net Margin | 2.7% | 2.7% | 2.6% | 4.2% | 3.5% |
| Balance Sheet | |||||
| Debt/Equity | 3.43 | 3.43 | 3.13 | 3.04 | 2.46 |
| Current Ratio | 2.39 | 2.39 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-7.46B | $-7.46B | $-743.0M | $-9.38B | $52.8M |
| Returns | |||||
| ROE | 12.4% | 12.4% | 10.7% | 16.6% | 14.9% |
| Valuation | |||||
| P/E | 11.13 | 11.13 | 28.68 | — | — |
| EV/EBITDA | 21.17 | 21.17 | 11.76 | — | — |
| P/B | 2.70 | 2.70 | 0.39 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 21.2% | 21.2% | 14.5% | 5.9% | — |
| EPS Growth | 23.2% | 23.2% | -64.5% | 29.7% | — |
| Dividend Yield | 3.5% | 3.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
24.9%
EPS terminal req.
$22.89
Spread vs growth
-1.7%
5Y implied EPS CAGR
18.7%
EPS terminal req.
$27.70
Spread vs growth
4.5%
10Y implied EPS CAGR
14.3%
EPS terminal req.
$44.61
Spread vs growth
8.9%
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
-77.1%
Start / end P/E
138.9x → 21.9x
EPS bridge
9.54 → 11.76
Residual
-19.5%
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.