Real Estate / Real Estate ServicesTokyo
$620.00
-4.00 (-0.64%)
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 15.0/100
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
44/100
C
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
$29.0B
P/E
6.9x
↓EV/EBITDA
4.7x
↓ROE
3.0%
↓Gross Margin
13.7%
↓Debt/Equity
0.65
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-2.2%
FCF CAGR
—
FCF margin
-7.3%
FCF / Net income
-2.69x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $76.24B · net income $2.06B · FCF $-5.53B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $76.24B | $76.24B | $81.02B | $82.35B | $81.47B |
| Net Income | $2.06B | $2.06B | $2.11B | $2.76B | $3.52B |
| EBITDA | $4.03B | $4.03B | $3.99B | $4.86B | $5.82B |
| EPS | 44.02 | 44.02 | 46.28 | 59.12 | 75.27 |
| Gross Margin | 13.7% | 13.7% | 13.1% | 13.2% | 15.2% |
| Operating Margin | 4.5% | 4.5% | 4.4% | 5.1% | 6.4% |
| Net Margin | 2.7% | 2.7% | 2.6% | 3.4% | 4.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.65 | 0.65 | 0.53 | 0.49 | 0.50 |
| Current Ratio | 3.47 | 3.47 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-5.53B | $-5.53B | $-617.9M | $610.0M | $383.3M |
| Returns | |||||
| ROE | 3.0% | 3.0% | 3.1% | 4.2% | 5.5% |
| Valuation | |||||
| P/E | 6.90 | 6.90 | 11.24 | 7.59 | 6.03 |
| EV/EBITDA | 4.70 | 4.70 | 0.42 | -1.55 | -1.37 |
| P/B | 0.42 | 0.42 | 0.36 | 0.32 | 0.33 |
| Growth & Yield | |||||
| Revenue Growth | -5.9% | -5.9% | -1.6% | 1.1% | — |
| EPS Growth | -4.9% | -4.9% | -21.7% | -21.5% | — |
| Dividend Yield | 5.9% | 5.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
7.7%
EPS terminal req.
$55.01
Spread vs growth
-12.6%
5Y implied EPS CAGR
8.6%
EPS terminal req.
$66.57
Spread vs growth
-13.5%
10Y implied EPS CAGR
9.3%
EPS terminal req.
$107.21
Spread vs growth
-14.2%
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
+31.9%
Start / end P/E
10.6x → 14.1x
EPS bridge
46.28 → 44.02
Residual
-1.6%
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.