Real Estate / Real Estate ServicesTokyo
$2314.00
-13.00 (-0.57%)
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 100.0/100
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
52/100
C
Piotroski
6/9
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
$18.9B
P/E
20.4x
↑EV/EBITDA
13.1x
↑ROE
48.7%
↑Gross Margin
54.7%
↑Debt/Equity
1.10
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+82.9%
FCF CAGR
—
FCF margin
12.2%
FCF / Net income
1.02x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $8.19B · net income $981.6M · FCF $1.00B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $8.19B | $8.19B | $5.44B | $3.00B | $1.34B |
| Net Income | $981.6M | $981.6M | $378.2M | $282.6M | $103.6M |
| EBITDA | $1.34B | $1.34B | $579.1M | $420.1M | $177.7M |
| EPS | — | — | 46.60 | 34.82 | 51.78 |
| Gross Margin | 54.7% | 54.7% | 44.6% | 42.0% | 45.2% |
| Operating Margin | 16.0% | 16.0% | 10.2% | 14.2% | 13.9% |
| Net Margin | 12.0% | 12.0% | 7.0% | 9.4% | 7.7% |
| Balance Sheet | |||||
| Debt/Equity | 1.10 | 1.10 | 1.29 | 2.26 | 4.51 |
| Current Ratio | 2.96 | 2.96 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.00B | $1.00B | $699.4M | $453.7M | $-622.3M |
| Returns | |||||
| ROE | 48.7% | 48.7% | 41.5% | 53.1% | 41.5% |
| Valuation | |||||
| P/E | 20.38 | 20.38 | 22.73 | 30.41 | — |
| EV/EBITDA | 13.12 | 13.12 | 14.42 | 5.97 | — |
| P/B | 9.39 | 9.39 | 9.44 | 3.98 | — |
| Growth & Yield | |||||
| Revenue Growth | 50.6% | 50.6% | 81.6% | 123.7% | — |
| EPS Growth | — | — | 33.8% | -32.8% | — |
Revenue, Net Income & Free Cash Flow ($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
+112.3%
Start / end P/E
n/dx → n/dx
EPS bridge
46.60 → n/d
Residual
+112.3%
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.