Real Estate / Real Estate ServicesTokyo
$25.00
-1.00 (-3.85%)
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 0.0/100
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
14/100
F
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
$3.7B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-1471.2%
↓Gross Margin
2.5%
↓Debt/Equity
9.98
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+157.4%
FCF CAGR
—
FCF margin
-24.8%
FCF / Net income
0.50x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $34.57B · net income $-17.23B · FCF $-8.56B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $34.57B | $34.57B | $5.57B | $2.40B | $2.03B |
| Net Income | $-17.23B | $-17.23B | $296.0M | $-372.7M | $3.0M |
| EBITDA | $-16.21B | $-16.21B | $401.2M | $-355.4M | $55.8M |
| EPS | -148.53 | -148.53 | 3.35 | -8.40 | 0.10 |
| Gross Margin | 2.5% | 2.5% | 18.3% | 12.7% | 26.7% |
| Operating Margin | -12.0% | -12.0% | 6.0% | -17.3% | -3.4% |
| Net Margin | -49.8% | -49.8% | 5.3% | -15.5% | 0.1% |
| Balance Sheet | |||||
| Debt/Equity | 9.98 | 9.98 | 0.20 | 0.31 | 0.83 |
| Current Ratio | 1.01 | 1.01 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-8.56B | $-8.56B | $1.03B | $581.0M | $-724.1M |
| Returns | |||||
| ROE | -1471.2% | -1471.2% | 1.6% | -28.9% | 0.2% |
| Valuation | |||||
| P/E | — | — | 138.21 | — | 1400.00 |
| EV/EBITDA | — | — | 130.22 | — | 104.38 |
| P/B | 2.48 | 2.48 | 2.81 | 5.84 | 3.34 |
| Growth & Yield | |||||
| Revenue Growth | 521.1% | 521.1% | 131.6% | 18.6% | — |
| EPS Growth | -4533.7% | -4533.7% | 139.9% | -8500.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-61.5%
Start / end P/E
n/dx → n/dx
EPS bridge
3.35 → -148.53
Residual
-61.5%
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.