Real Estate / Real Estate ServicesTokyo
$1694.00
-61.00 (-3.43%)
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 48.0/100
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
37/100
D
Piotroski
6/9
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
$4.7B
P/E
4.1x
↓EV/EBITDA
8.5x
↓ROE
8.9%
↑Gross Margin
14.8%
↓Debt/Equity
1.22
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+23.0%
FCF CAGR
+396.3%
FCF margin
13.7%
FCF / Net income
4.29x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $30.42B · net income $975.2M · FCF $4.18B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $30.42B | $30.42B | $29.09B | $22.81B | $16.36B |
| Net Income | $975.2M | $975.2M | $1.09B | $2.95B | $882.0M |
| EBITDA | $1.77B | $1.77B | $1.98B | $3.41B | $1.51B |
| EPS | 344.28 | 344.28 | 378.48 | 1024.73 | 306.91 |
| Gross Margin | 14.8% | 14.8% | 16.0% | 16.9% | 19.2% |
| Operating Margin | 5.1% | 5.1% | 6.2% | 6.3% | 8.7% |
| Net Margin | 3.2% | 3.2% | 3.7% | 12.9% | 5.4% |
| Balance Sheet | |||||
| Debt/Equity | 1.22 | 1.22 | 1.67 | 1.55 | 0.97 |
| Current Ratio | 1.80 | 1.80 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $4.18B | $4.18B | $-3.09B | $-3.98B | $34.2M |
| Returns | |||||
| ROE | 8.9% | 8.9% | 10.6% | 31.3% | 13.5% |
| Valuation | |||||
| P/E | 4.09 | 4.09 | 6.16 | 1.66 | 2.97 |
| EV/EBITDA | 8.51 | 8.51 | 10.53 | 4.59 | 3.78 |
| P/B | 0.44 | 0.44 | 0.65 | 0.52 | 0.40 |
| Growth & Yield | |||||
| Revenue Growth | 4.6% | 4.6% | 27.6% | 39.4% | — |
| EPS Growth | -9.0% | -9.0% | -63.1% | 233.9% | — |
| Dividend Yield | 4.7% | 4.7% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-24.1%
EPS terminal req.
$150.31
Spread vs growth
15.1%
5Y implied EPS CAGR
-12.0%
EPS terminal req.
$181.88
Spread vs growth
2.9%
10Y implied EPS CAGR
-1.6%
EPS terminal req.
$292.92
Spread vs growth
-7.4%
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
-11.9%
Start / end P/E
5.4x → 5.0x
EPS bridge
378.48 → 344.28
Residual
+0.7%
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.