Industrials / Specialty Business ServicesTokyo
$1080.00
+3.00 (+0.28%)
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 $1.2B · quality 83.7/100
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
65/100
B
Piotroski
5/9
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
$20.4B
P/E
16.5x
↓EV/EBITDA
8.1x
↓ROE
26.7%
↑Gross Margin
22.9%
↓Debt/Equity
0.05
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+15.6%
FCF CAGR
+35.3%
FCF margin
5.5%
FCF / Net income
1.33x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $29.95B · net income $1.24B · FCF $1.65B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $29.95B | $29.95B | $25.71B | $22.35B | $19.41B |
| Net Income | $1.24B | $1.24B | $1.03B | $861.9M | $688.0M |
| EBITDA | $1.97B | $1.97B | $1.70B | $1.40B | $1.11B |
| EPS | — | — | 52.86 | 43.14 | 34.36 |
| Gross Margin | 22.9% | 22.9% | 22.7% | 22.4% | 22.1% |
| Operating Margin | 6.2% | 6.2% | 6.0% | 5.6% | 5.4% |
| Net Margin | 4.1% | 4.1% | 4.0% | 3.9% | 3.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.05 | 0.05 | 0.11 | 0.10 | 0.18 |
| Current Ratio | 1.58 | 1.58 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.65B | $1.65B | $1.23B | $1.16B | $665.8M |
| Returns | |||||
| ROE | 26.7% | 26.7% | 29.1% | 23.5% | 23.3% |
| Valuation | |||||
| P/E | 16.49 | 16.49 | 15.12 | 16.41 | 22.03 |
| EV/EBITDA | 8.12 | 8.12 | 7.00 | 7.48 | 11.09 |
| P/B | 4.41 | 4.41 | 4.40 | 3.85 | 5.13 |
| Growth & Yield | |||||
| Revenue Growth | 16.5% | 16.5% | 15.0% | 15.2% | — |
| EPS Growth | — | — | 22.5% | 25.6% | — |
| Dividend Yield | 2.0% | 2.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+49.4%
Start / end P/E
n/dx → n/dx
EPS bridge
52.86 → n/d
Residual
+47.3%
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.