Real Estate / Real Estate ServicesTokyo
$943.00
-21.00 (-2.18%)
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 49.0/100
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
5/9
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
$47.9B
P/E
13.2x
↑EV/EBITDA
7.7x
↓ROE
12.7%
↑Gross Margin
36.1%
↓Debt/Equity
0.88
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+8.2%
FCF CAGR
—
FCF margin
-10.7%
FCF / Net income
-0.77x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $26.42B · net income $3.70B · FCF $-2.84B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $26.42B | $26.42B | $24.70B | $22.46B | $20.88B |
| Net Income | $3.70B | $3.70B | $3.20B | $2.82B | $2.88B |
| EBITDA | $7.39B | $7.39B | $6.19B | $5.34B | $4.98B |
| EPS | — | — | 63.05 | 111.25 | 113.77 |
| Gross Margin | 36.1% | 36.1% | 35.5% | 33.6% | 32.2% |
| Operating Margin | 20.7% | 20.7% | 19.9% | 18.5% | 17.9% |
| Net Margin | 14.0% | 14.0% | 13.0% | 12.6% | 13.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.88 | 0.88 | 0.78 | 0.67 | 0.61 |
| Current Ratio | 4.10 | 4.10 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-2.84B | $-2.84B | $-1.50B | $-1.30B | $-630.7M |
| Returns | |||||
| ROE | 12.7% | 12.7% | 12.0% | 11.3% | 12.5% |
| Valuation | |||||
| P/E | 13.23 | 13.23 | 18.11 | 6.06 | 3.97 |
| EV/EBITDA | 7.71 | 7.71 | 10.27 | 6.72 | 2.25 |
| P/B | 1.64 | 1.64 | 2.17 | 1.37 | 0.50 |
| Growth & Yield | |||||
| Revenue Growth | 7.0% | 7.0% | 9.9% | 7.6% | — |
| EPS Growth | — | — | -43.3% | -2.2% | — |
| Dividend Yield | 2.9% | 2.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-7.3%
Start / end P/E
n/dx → n/dx
EPS bridge
63.05 → n/d
Residual
-10.2%
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.