Consumer Cyclical / Auto & Truck DealershipsTokyo
$2737.00
-37.00 (-1.32%)
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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $1.9B · quality 81.0/100
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
66/100
B
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
$19.8B
P/E
13.9x
↓EV/EBITDA
3.0x
↓ROE
11.5%
↑Gross Margin
72.0%
↑Debt/Equity
0.17
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+6.4%
FCF CAGR
+12.7%
FCF margin
32.9%
FCF / Net income
1.42x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.46B · net income $1.50B · FCF $2.13B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $6.46B | $6.46B | $6.29B | $5.85B | $5.36B |
| Net Income | $1.50B | $1.50B | $1.56B | $1.30B | $1.21B |
| EBITDA | $2.81B | $2.81B | $2.92B | $2.50B | $2.39B |
| EPS | — | — | 206.88 | 181.59 | 188.66 |
| Gross Margin | 72.0% | 72.0% | 73.0% | 71.4% | 73.0% |
| Operating Margin | 36.9% | 36.9% | 39.7% | 36.1% | 36.9% |
| Net Margin | 23.2% | 23.2% | 24.9% | 22.3% | 22.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.17 | 0.17 | 0.19 | 0.27 | 0.37 |
| Current Ratio | 2.19 | 2.19 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $2.13B | $2.13B | $996.2M | $1.95B | $1.48B |
| Returns | |||||
| ROE | 11.5% | 11.5% | 13.0% | 12.1% | 13.8% |
| Valuation | |||||
| P/E | 13.89 | 13.89 | 8.46 | 10.16 | — |
| EV/EBITDA | 2.97 | 2.97 | 1.23 | 1.67 | — |
| P/B | 1.51 | 1.51 | 1.10 | 1.23 | — |
| Growth & Yield | |||||
| Revenue Growth | 2.8% | 2.8% | 7.5% | 9.0% | — |
| EPS Growth | — | — | 13.9% | -3.7% | — |
| Dividend Yield | 2.4% | 2.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+13.8%
Start / end P/E
n/dx → n/dx
EPS bridge
206.88 → n/d
Residual
+11.4%
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.