Real Estate / Real Estate ServicesTokyo
$781.00
-20.00 (-2.50%)
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 37.0/100
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
32/100
D
Piotroski
2/9
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
$18.3B
P/E
4.8x
↓EV/EBITDA
15.3x
↑ROE
8.5%
↑Gross Margin
20.7%
↓Debt/Equity
2.55
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+11.8%
FCF CAGR
—
FCF margin
-42.5%
FCF / Net income
-11.72x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $79.90B · net income $2.90B · FCF $-33.96B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $79.90B | $79.90B | $71.25B | $62.32B | $57.21B |
| Net Income | $2.90B | $2.90B | $2.78B | $4.42B | $2.60B |
| EBITDA | $5.41B | $5.41B | $5.13B | $5.95B | $3.95B |
| EPS | 123.57 | 123.57 | 118.62 | 188.32 | 110.04 |
| Gross Margin | 20.7% | 20.7% | 21.8% | 25.1% | 22.6% |
| Operating Margin | 6.6% | 6.6% | 7.0% | 9.5% | 7.3% |
| Net Margin | 3.6% | 3.6% | 3.9% | 7.1% | 4.5% |
| Balance Sheet | |||||
| Debt/Equity | 2.55 | 2.55 | 1.85 | 1.93 | 1.83 |
| Current Ratio | 2.56 | 2.56 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-33.96B | $-33.96B | $-2.44B | $215.0M | $-7.01B |
| Returns | |||||
| ROE | 8.5% | 8.5% | 8.7% | 14.7% | 9.8% |
| Valuation | |||||
| P/E | 4.78 | 4.78 | 8.56 | 4.22 | 5.47 |
| EV/EBITDA | 15.27 | 15.27 | 9.34 | 7.11 | 8.91 |
| P/B | 0.54 | 0.54 | 0.74 | 0.62 | 0.53 |
| Growth & Yield | |||||
| Revenue Growth | 12.1% | 12.1% | 14.3% | 8.9% | — |
| EPS Growth | 4.2% | 4.2% | -37.0% | 71.1% | — |
| Dividend Yield | 10.2% | 10.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-17.5%
EPS terminal req.
$69.30
Spread vs growth
21.7%
5Y implied EPS CAGR
-7.5%
EPS terminal req.
$83.85
Spread vs growth
11.6%
10Y implied EPS CAGR
0.9%
EPS terminal req.
$135.05
Spread vs growth
3.3%
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
-6.6%
Start / end P/E
7.9x → 6.3x
EPS bridge
118.62 → 123.57
Residual
-0.8%
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.