Real Estate / Real Estate ServicesTokyo
$1309.00
-20.00 (-1.48%)
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 90.0/100
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
45/100
C
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
$31.4B
P/E
11.4x
↓EV/EBITDA
5.4x
↓ROE
23.5%
↑Gross Margin
20.3%
↓Debt/Equity
0.53
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+5.1%
FCF CAGR
-28.4%
FCF margin
1.8%
FCF / Net income
0.28x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $41.78B · net income $2.75B · FCF $769.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $41.78B | $41.78B | $45.62B | $36.10B | $35.95B |
| Net Income | $2.75B | $2.75B | $2.43B | $2.06B | $1.69B |
| EBITDA | $4.39B | $4.39B | $3.70B | $3.50B | $2.86B |
| EPS | — | — | 99.84 | 84.74 | 69.75 |
| Gross Margin | 20.3% | 20.3% | 15.3% | 17.6% | 15.9% |
| Operating Margin | 9.2% | 9.2% | 7.7% | 9.0% | 7.3% |
| Net Margin | 6.6% | 6.6% | 5.3% | 5.7% | 4.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.53 | 0.53 | 0.61 | 0.86 | 0.98 |
| Current Ratio | 2.38 | 2.38 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $769.0M | $769.0M | $6.60B | $2.44B | $2.09B |
| Returns | |||||
| ROE | 23.5% | 23.5% | 24.8% | 21.6% | 20.4% |
| Valuation | |||||
| P/E | 11.42 | 11.42 | 19.09 | 12.13 | 14.98 |
| EV/EBITDA | 5.36 | 5.36 | 10.59 | 5.28 | 7.23 |
| P/B | 2.69 | 2.69 | 4.73 | 2.62 | 3.06 |
| Growth & Yield | |||||
| Revenue Growth | -8.4% | -8.4% | 26.4% | 0.4% | — |
| EPS Growth | — | — | 17.8% | 21.5% | — |
| Dividend Yield | 5.3% | 5.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-20.8%
Start / end P/E
n/dx → n/dx
EPS bridge
99.84 → n/d
Residual
-26.1%
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.