Real Estate / Real Estate ServicesTokyo
$2196.00
+53.00 (+2.47%)
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 23.0/100
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
52/100
C
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
$104.8B
P/E
22.7x
↑EV/EBITDA
16.4x
↑ROE
5.7%
↑Gross Margin
35.3%
↓Debt/Equity
1.11
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+3.2%
FCF CAGR
—
FCF margin
17.1%
FCF / Net income
0.76x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $19.58B · net income $4.39B · FCF $3.34B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $19.58B | $19.58B | $19.31B | $18.88B | $17.82B |
| Net Income | $4.39B | $4.39B | $3.79B | $4.19B | $5.17B |
| EBITDA | $10.82B | $10.82B | $10.02B | $10.33B | $11.66B |
| EPS | 89.69 | 89.69 | 77.30 | 84.44 | — |
| Gross Margin | 35.3% | 35.3% | 35.6% | 37.5% | 37.4% |
| Operating Margin | 25.4% | 25.4% | 26.3% | 28.5% | 28.8% |
| Net Margin | 22.4% | 22.4% | 19.6% | 22.2% | 29.0% |
| Balance Sheet | |||||
| Debt/Equity | 1.11 | 1.11 | 1.01 | 0.95 | 0.92 |
| Current Ratio | 1.51 | 1.51 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $3.34B | $3.34B | $1.26B | $-3.98B | $-9.77B |
| Returns | |||||
| ROE | 5.7% | 5.7% | 5.1% | 5.9% | 7.3% |
| Valuation | |||||
| P/E | 22.67 | 22.67 | 20.26 | 14.33 | — |
| EV/EBITDA | 16.43 | 16.43 | 14.34 | 11.79 | 10.95 |
| P/B | 1.41 | 1.41 | 1.03 | 0.85 | 1.03 |
| Growth & Yield | |||||
| Revenue Growth | 1.4% | 1.4% | 2.3% | 6.0% | — |
| EPS Growth | 16.0% | 16.0% | -8.5% | — | — |
| Dividend Yield | 1.4% | 1.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
29.5%
EPS terminal req.
$194.86
Spread vs growth
-13.5%
5Y implied EPS CAGR
21.3%
EPS terminal req.
$235.78
Spread vs growth
-5.3%
10Y implied EPS CAGR
15.5%
EPS terminal req.
$379.72
Spread vs growth
0.5%
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
+48.0%
Start / end P/E
19.4x → 24.5x
EPS bridge
77.30 → 89.69
Residual
+4.2%
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.