Real Estate / Real Estate ServicesTokyo
$248.00
-3.00 (-1.20%)
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
36/100
D
Piotroski
6/9
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
$4.9B
P/E
36.5x
↑EV/EBITDA
18.9x
↑ROE
-2.2%
↓Gross Margin
47.3%
↑Debt/Equity
2.08
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+58.8%
FCF CAGR
—
FCF margin
2.8%
FCF / Net income
-1.48x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $18.60B · net income $-358.4M · FCF $528.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $18.60B | $18.60B | $9.98B | $4.49B | $4.65B |
| Net Income | $-358.4M | $-358.4M | $-2.10B | $349.5M | $266.9M |
| EBITDA | $1.63B | $1.63B | $-224.4M | $1.74B | $2.00B |
| EPS | -18.06 | -18.06 | -105.77 | 17.61 | 13.45 |
| Gross Margin | 47.3% | 47.3% | 44.1% | 36.6% | 34.3% |
| Operating Margin | 3.4% | 3.4% | -15.6% | -0.9% | 6.6% |
| Net Margin | -1.9% | -1.9% | -21.0% | 7.8% | 5.7% |
| Balance Sheet | |||||
| Debt/Equity | 2.08 | 2.08 | 1.80 | 1.59 | 1.71 |
| Current Ratio | 3.89 | 3.89 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $528.7M | $528.7M | $-4.81B | $-1.67B | $-216.9M |
| Returns | |||||
| ROE | -2.2% | -2.2% | -12.7% | 1.9% | 1.4% |
| Valuation | |||||
| P/E | 36.47 | 36.47 | — | 16.92 | 16.28 |
| EV/EBITDA | 18.92 | 18.92 | — | 14.35 | 12.57 |
| P/B | 0.31 | 0.31 | 0.24 | 0.32 | 0.24 |
| Growth & Yield | |||||
| Revenue Growth | 86.5% | 86.5% | 122.2% | -3.3% | — |
| EPS Growth | 82.9% | 82.9% | -700.6% | 30.9% | — |
| Dividend Yield | 2.4% | 2.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+30.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-105.77 → -18.06
Residual
+28.5%
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.