Real Estate / Real Estate - DevelopmentTokyo
$341.00
-2.00 (-0.58%)
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 17.0/100
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
28/100
D
Piotroski
3/9
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
$12.8B
P/E
4.0x
↓EV/EBITDA
N/A
•ROE
-5.9%
↓Gross Margin
17.1%
↓Debt/Equity
0.41
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-3.7%
FCF CAGR
-24.6%
FCF margin
9.6%
FCF / Net income
-0.79x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.42B · net income $-657.9M · FCF $518.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5.42B | $5.42B | $4.77B | $7.44B | $6.06B |
| Net Income | $-657.9M | $-657.9M | $212.8M | $765.3M | $835.0M |
| EBITDA | $-512.4M | $-512.4M | $349.8M | $997.8M | $1.21B |
| EPS | -56.20 | -56.20 | 20.10 | 72.27 | 78.85 |
| Gross Margin | 17.1% | 17.1% | 20.2% | 25.1% | 31.1% |
| Operating Margin | 3.7% | 3.7% | 6.2% | 14.6% | 18.4% |
| Net Margin | -12.1% | -12.1% | 4.5% | 10.3% | 13.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.41 | 0.41 | 0.29 | 0.38 | 0.56 |
| Current Ratio | 2.38 | 2.38 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $518.4M | $518.4M | $874.4M | $2.22B | $1.21B |
| Returns | |||||
| ROE | -5.9% | -5.9% | 1.9% | 6.7% | 7.5% |
| Valuation | |||||
| P/E | 4.01 | 4.01 | 31.34 | 9.80 | 9.74 |
| EV/EBITDA | — | — | 11.63 | 3.82 | 5.20 |
| P/B | 0.36 | 0.36 | 0.59 | 0.65 | 0.73 |
| Growth & Yield | |||||
| Revenue Growth | 13.7% | 13.7% | -36.0% | 22.7% | — |
| EPS Growth | -379.6% | -379.6% | -72.2% | -8.3% | — |
| Dividend Yield | 3.5% | 3.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+8.7%
Start / end P/E
n/dx → n/dx
EPS bridge
20.10 → -56.20
Residual
+5.2%
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.