Real Estate / Real Estate ServicesTokyo
$1286.00
-21.00 (-1.61%)
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
58/100
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
$22.9B
P/E
9.3x
↓EV/EBITDA
6.9x
↓ROE
35.3%
↑Gross Margin
68.4%
↑Debt/Equity
0.40
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+23.5%
FCF CAGR
+12.5%
FCF margin
9.0%
FCF / Net income
0.75x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $17.27B · net income $2.09B · FCF $1.56B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $17.27B | $17.27B | $13.22B | $10.96B | $9.16B |
| Net Income | $2.09B | $2.09B | $1.79B | $1.67B | $1.34B |
| EBITDA | $3.35B | $3.35B | $2.77B | $2.67B | $2.15B |
| EPS | 116.40 | 116.40 | 99.79 | 92.80 | 74.28 |
| Gross Margin | 68.4% | 68.4% | 73.6% | 75.8% | 77.1% |
| Operating Margin | 18.0% | 18.0% | 19.7% | 22.5% | 21.5% |
| Net Margin | 12.1% | 12.1% | 13.5% | 15.2% | 14.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.40 | 0.40 | 0.27 | 0.41 | 0.87 |
| Current Ratio | 1.23 | 1.23 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.56B | $1.56B | $1.15B | $1.43B | $1.09B |
| Returns | |||||
| ROE | 35.3% | 35.3% | 38.7% | 48.2% | 56.5% |
| Valuation | |||||
| P/E | 9.33 | 9.33 | 11.75 | 11.04 | 10.59 |
| EV/EBITDA | 6.89 | 6.89 | 7.53 | 6.98 | 7.02 |
| P/B | 3.90 | 3.90 | 4.55 | 5.32 | 5.92 |
| Growth & Yield | |||||
| Revenue Growth | 30.6% | 30.6% | 20.6% | 19.6% | — |
| EPS Growth | 16.6% | 16.6% | 7.5% | 24.9% | — |
| Dividend Yield | 4.6% | 4.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-0.7%
EPS terminal req.
$114.11
Spread vs growth
17.3%
5Y implied EPS CAGR
3.5%
EPS terminal req.
$138.07
Spread vs growth
13.2%
10Y implied EPS CAGR
6.7%
EPS terminal req.
$222.37
Spread vs growth
10.0%
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
+5.6%
Start / end P/E
12.8x → 11.0x
EPS bridge
99.79 → 116.40
Residual
-2.2%
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.