Real Estate / Real Estate ServicesTokyo
$1117.00
-3.00 (-0.27%)
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 45.0/100
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
41/100
C
Piotroski
7/9
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
$11.5B
P/E
13.4x
↑EV/EBITDA
7.4x
↓ROE
12.1%
↑Gross Margin
76.3%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+2.8%
FCF CAGR
—
FCF margin
23.6%
FCF / Net income
1.19x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.05B · net income $802.2M · FCF $955.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.05B | $4.05B | $3.85B | $3.80B | $3.73B |
| Net Income | $802.2M | $802.2M | $674.5M | $652.4M | $741.4M |
| EBITDA | $1.44B | $1.44B | $1.23B | $1.21B | $1.18B |
| EPS | 78.18 | 78.18 | 64.86 | 62.59 | 71.13 |
| Gross Margin | 76.3% | 76.3% | 75.3% | 75.1% | 74.5% |
| Operating Margin | 26.5% | 26.5% | 24.3% | 23.1% | 23.3% |
| Net Margin | 19.8% | 19.8% | 17.5% | 17.2% | 19.9% |
| Balance Sheet | |||||
| Debt/Equity | — | — | — | 0.00 | 0.00 |
| Current Ratio | 6.00 | 6.00 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $955.0M | $955.0M | $779.5M | $1.19B | $-78.6M |
| Returns | |||||
| ROE | 12.1% | 12.1% | 10.6% | 10.3% | 12.1% |
| Valuation | |||||
| P/E | 13.44 | 13.44 | 17.01 | 16.30 | 14.44 |
| EV/EBITDA | 7.44 | 7.44 | 7.56 | 7.20 | 7.74 |
| P/B | 1.73 | 1.73 | 1.80 | 1.68 | 1.74 |
| Growth & Yield | |||||
| Revenue Growth | 5.1% | 5.1% | 1.4% | 1.9% | — |
| EPS Growth | 20.5% | 20.5% | 3.6% | -12.0% | — |
| Dividend Yield | 5.0% | 5.0% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
8.2%
EPS terminal req.
$99.12
Spread vs growth
12.3%
5Y implied EPS CAGR
8.9%
EPS terminal req.
$119.93
Spread vs growth
11.6%
10Y implied EPS CAGR
9.5%
EPS terminal req.
$193.15
Spread vs growth
11.1%
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
+6.5%
Start / end P/E
17.0x → 14.3x
EPS bridge
64.86 → 78.18
Residual
-3.2%
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.