Industrials / Pollution & Treatment ControlsTokyo
$3880.00
+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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $320.9M · quality 67.3/100
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
63/100
B
Piotroski
7/9
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
$4.0B
P/E
12.1x
↓EV/EBITDA
3.7x
↓ROE
5.4%
↓Gross Margin
14.9%
↓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
+5.2%
FCF CAGR
+52.8%
FCF margin
6.3%
FCF / Net income
1.57x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $8.10B · net income $326.5M · FCF $512.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $8.10B | $8.10B | $7.28B | $6.80B | $6.95B |
| Net Income | $326.5M | $326.5M | $217.8M | $135.4M | $274.7M |
| EBITDA | $696.8M | $696.8M | $561.8M | $437.6M | $639.5M |
| EPS | — | — | 214.17 | 133.78 | 272.96 |
| Gross Margin | 14.9% | 14.9% | 14.0% | 12.4% | 15.0% |
| Operating Margin | 5.1% | 5.1% | 3.8% | 1.7% | 4.9% |
| Net Margin | 4.0% | 4.0% | 3.0% | 2.0% | 4.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.08 | 0.08 | 0.08 | 0.09 | 0.09 |
| Current Ratio | 3.08 | 3.08 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $512.5M | $512.5M | $320.9M | $44.7M | $143.7M |
| Returns | |||||
| ROE | 5.4% | 5.4% | 3.8% | 2.4% | 4.9% |
| Valuation | |||||
| P/E | 12.15 | 12.15 | 13.73 | 18.76 | 8.96 |
| EV/EBITDA | 3.69 | 3.69 | 3.52 | 3.71 | 2.54 |
| P/B | 0.66 | 0.66 | 0.52 | 0.45 | 0.44 |
| Growth & Yield | |||||
| Revenue Growth | 11.2% | 11.2% | 7.2% | -2.3% | — |
| EPS Growth | — | — | 60.1% | -51.0% | — |
| Dividend Yield | 2.9% | 2.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+16.9%
Start / end P/E
n/dx → n/dx
EPS bridge
214.17 → n/d
Residual
+14.0%
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.