Real Estate / Real Estate ServicesTokyo
$1114.00
+1.00 (+0.09%)
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 58.0/100
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
33/100
D
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
$10.3B
P/E
31.4x
↑EV/EBITDA
1.1x
↓ROE
22.5%
↑Gross Margin
23.8%
↓Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
-0.6%
FCF CAGR
-4.7%
FCF margin
6.7%
FCF / Net income
0.31x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $8.37B · net income $1.78B · FCF $556.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $8.37B | $8.37B | $8.35B | $8.70B | $8.52B |
| Net Income | $1.78B | $1.78B | $486.1M | $1.98B | $535.3M |
| EBITDA | $2.85B | $2.85B | $840.6M | $2.96B | $947.0M |
| EPS | 188.36 | 188.36 | 51.80 | 198.36 | — |
| Gross Margin | 23.8% | 23.8% | 25.1% | 25.7% | 25.1% |
| Operating Margin | 7.8% | 7.8% | 10.4% | 10.1% | 9.8% |
| Net Margin | 21.2% | 21.2% | 5.8% | 22.7% | 6.3% |
| Balance Sheet | |||||
| Current Ratio | 4.29 | 4.29 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $556.7M | $556.7M | $-506.8M | $423.8M | $642.6M |
| Returns | |||||
| ROE | 22.5% | 22.5% | 6.5% | 26.4% | 6.0% |
| Valuation | |||||
| P/E | 31.38 | 31.38 | 18.84 | 5.10 | — |
| EV/EBITDA | 1.11 | 1.11 | 5.23 | 1.50 | 6.33 |
| P/B | 1.33 | 1.33 | 1.23 | 1.35 | 1.13 |
| Growth & Yield | |||||
| Revenue Growth | 0.3% | 0.3% | -4.0% | 2.1% | — |
| EPS Growth | 263.6% | 263.6% | -73.9% | — | — |
| Dividend Yield | 3.8% | 3.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-19.3%
EPS terminal req.
$98.85
Spread vs growth
283.0%
5Y implied EPS CAGR
-8.7%
EPS terminal req.
$119.61
Spread vs growth
272.3%
10Y implied EPS CAGR
0.2%
EPS terminal req.
$192.63
Spread vs growth
263.4%
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
+12.1%
Start / end P/E
19.8x → 5.9x
EPS bridge
51.80 → 188.36
Residual
-185.1%
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.