Real Estate / Real Estate ServicesTokyo
$317.00
+0.00 (+0.00%)
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 7.0/100
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
40/100
C
Piotroski
4/9
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
$3.3B
P/E
40.5x
↑EV/EBITDA
3.9x
↓ROE
0.9%
↓Gross Margin
47.6%
↑Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-6.1%
FCF CAGR
—
FCF margin
-20.1%
FCF / Net income
-5.86x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.04B · net income $70.0M · FCF $-410.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.04B | $2.04B | $1.24B | $1.80B | $2.47B |
| Net Income | $70.0M | $70.0M | $-198.0M | $348.0M | $208.0M |
| EBITDA | $189.0M | $189.0M | $-111.0M | $473.0M | $467.0M |
| EPS | 7.82 | 7.82 | -21.91 | 38.47 | 23.08 |
| Gross Margin | 47.6% | 47.6% | 69.7% | 64.9% | 63.3% |
| Operating Margin | -2.0% | -2.0% | -11.1% | 5.3% | 14.0% |
| Net Margin | 3.4% | 3.4% | -16.0% | 19.4% | 8.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | — | — | 0.04 |
| Current Ratio | 12.41 | 12.41 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-410.0M | $-410.0M | $-217.0M | $729.0M | $188.0M |
| Returns | |||||
| ROE | 0.9% | 0.9% | -2.5% | 4.3% | 2.7% |
| Valuation | |||||
| P/E | 40.54 | 40.54 | — | 28.85 | 40.08 |
| EV/EBITDA | 3.90 | 3.90 | — | 14.97 | 14.63 |
| P/B | 0.37 | 0.37 | 0.72 | 1.25 | 1.09 |
| Growth & Yield | |||||
| Revenue Growth | 65.0% | 65.0% | -31.1% | -27.2% | — |
| EPS Growth | 135.7% | 135.7% | -157.0% | 66.7% | — |
| Dividend Yield | 0.9% | 0.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
53.2%
EPS terminal req.
$28.13
Spread vs growth
82.5%
5Y implied EPS CAGR
34.2%
EPS terminal req.
$34.04
Spread vs growth
101.5%
10Y implied EPS CAGR
21.5%
EPS terminal req.
$54.81
Spread vs growth
114.2%
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
-52.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-21.91 → 7.82
Residual
-53.9%
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.