Industrials / Pollution & Treatment ControlsTokyo
$1719.00
+54.00 (+3.24%)
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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF $1.9B · quality 64.0/100
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
51/100
C
Piotroski
3/9
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
$30.3B
P/E
9.1x
↓EV/EBITDA
4.2x
↓ROE
10.3%
↑Gross Margin
30.0%
↑Debt/Equity
0.08
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+6.7%
FCF CAGR
+28.8%
FCF margin
10.6%
FCF / Net income
1.29x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $37.50B · net income $3.08B · FCF $3.97B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $37.50B | $37.50B | $36.51B | $32.37B | $30.90B |
| Net Income | $3.08B | $3.08B | $3.53B | $2.63B | $2.14B |
| EBITDA | $5.29B | $5.29B | $5.58B | $3.90B | $3.66B |
| EPS | 174.43 | 174.43 | 196.65 | 145.01 | 117.54 |
| Gross Margin | 30.0% | 30.0% | 30.3% | 29.2% | 29.0% |
| Operating Margin | 12.4% | 12.4% | 13.4% | 10.0% | 9.8% |
| Net Margin | 8.2% | 8.2% | 9.7% | 8.1% | 6.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.08 | 0.08 | 0.08 | 0.09 | 0.11 |
| Current Ratio | 2.44 | 2.44 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $3.97B | $3.97B | $-107.0M | $1.91B | $1.86B |
| Returns | |||||
| ROE | 10.3% | 10.3% | 12.7% | 10.7% | 9.7% |
| Valuation | |||||
| P/E | 9.07 | 9.07 | 6.84 | 4.87 | 5.22 |
| EV/EBITDA | 4.24 | 4.24 | 2.85 | 0.88 | 0.88 |
| P/B | 1.01 | 1.01 | 0.87 | 0.52 | 0.51 |
| Growth & Yield | |||||
| Revenue Growth | 2.7% | 2.7% | 12.8% | 4.7% | — |
| EPS Growth | -11.3% | -11.3% | 35.6% | 23.4% | — |
| Dividend Yield | 2.8% | 2.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-4.4%
EPS terminal req.
$152.53
Spread vs growth
-6.9%
5Y implied EPS CAGR
1.1%
EPS terminal req.
$184.56
Spread vs growth
-12.4%
10Y implied EPS CAGR
5.5%
EPS terminal req.
$297.24
Spread vs growth
-16.8%
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
+20.5%
Start / end P/E
7.4x → 9.9x
EPS bridge
196.65 → 174.43
Residual
-3.7%
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.