Real Estate / Real Estate ServicesTokyo
$870.00
-22.00 (-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 13.0/100
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
49/100
C
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
$43.0B
P/E
12.5x
↑EV/EBITDA
7.4x
↓ROE
4.3%
↓Gross Margin
21.8%
↓Debt/Equity
0.45
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+9.4%
FCF CAGR
-14.8%
FCF margin
16.8%
FCF / Net income
2.03x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $31.12B · net income $2.58B · FCF $5.24B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $31.12B | $31.12B | $25.95B | $25.52B | $23.78B |
| Net Income | $2.58B | $2.58B | $2.02B | $1.56B | $821.4M |
| EBITDA | $8.56B | $8.56B | $8.27B | $7.29B | $6.14B |
| EPS | — | — | 40.23 | 31.21 | 16.39 |
| Gross Margin | 21.8% | 21.8% | 20.3% | 18.1% | 22.6% |
| Operating Margin | 14.4% | 14.4% | 12.3% | 9.8% | 13.8% |
| Net Margin | 8.3% | 8.3% | 7.8% | 6.1% | 3.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.45 | 0.45 | 0.55 | 0.50 | 0.58 |
| Current Ratio | 3.90 | 3.90 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $5.24B | $5.24B | $784.6M | $2.02B | $8.47B |
| Returns | |||||
| ROE | 4.3% | 4.3% | 3.5% | 2.9% | 1.6% |
| Valuation | |||||
| P/E | 12.50 | 12.50 | 15.04 | 17.46 | 32.21 |
| EV/EBITDA | 7.44 | 7.44 | 6.25 | 6.31 | 7.75 |
| P/B | 0.73 | 0.73 | 0.52 | 0.50 | 0.50 |
| Growth & Yield | |||||
| Revenue Growth | 19.9% | 19.9% | 1.7% | 7.3% | — |
| EPS Growth | — | — | 28.9% | 90.4% | — |
| Dividend Yield | 4.7% | 4.7% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+20.4%
Start / end P/E
n/dx → n/dx
EPS bridge
40.23 → n/d
Residual
+15.7%
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.