Industrials / Consulting ServicesTokyo
$1149.00
+0.00 (+0.00%)
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 32% · confianza 25%
FCF escenarios
weak_data · normalized FCF $203.3M · quality 58.3/100
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
51/100
C
Piotroski
2/9
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
$3.6B
P/E
16.0x
↓EV/EBITDA
6.6x
↓ROE
12.4%
↑Gross Margin
44.4%
↑Debt/Equity
0.23
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+8.9%
FCF CAGR
+15.8%
FCF margin
5.9%
FCF / Net income
0.93x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.42B · net income $217.5M · FCF $203.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.42B | $3.42B | $2.95B | $2.71B | $2.65B |
| Net Income | $217.5M | $217.5M | $301.7M | $136.8M | $143.1M |
| EBITDA | $376.8M | $376.8M | $445.2M | $223.8M | $243.8M |
| EPS | — | — | 100.25 | 46.43 | 49.41 |
| Gross Margin | 44.4% | 44.4% | 45.5% | 46.4% | 46.7% |
| Operating Margin | 9.0% | 9.0% | 10.2% | 9.9% | 7.5% |
| Net Margin | 6.4% | 6.4% | 10.2% | 5.0% | 5.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.23 | 0.23 | 0.18 | 0.40 | 0.63 |
| Current Ratio | 3.59 | 3.59 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $203.3M | $203.3M | $369.3M | $-47.8M | $130.8M |
| Returns | |||||
| ROE | 12.4% | 12.4% | 20.1% | 10.3% | 11.8% |
| Valuation | |||||
| P/E | 16.00 | 16.00 | 10.85 | 30.99 | — |
| EV/EBITDA | 6.63 | 6.63 | 5.15 | 16.44 | — |
| P/B | 1.99 | 1.99 | 2.18 | 3.18 | — |
| Growth & Yield | |||||
| Revenue Growth | 15.9% | 15.9% | 8.8% | 2.3% | — |
| EPS Growth | — | — | 115.9% | -6.0% | — |
| Dividend Yield | 4.3% | 4.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+15.4%
Start / end P/E
n/dx → n/dx
EPS bridge
100.25 → n/d
Residual
+11.0%
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.