Real Estate / REIT - OfficeTokyo
$138800.00
-1700.00 (-1.21%)
FCF base 3Y
n/d
n/d CAGR · yield n/d
FCF base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
FCF escenarios
weak_data · normalized FCF n/d · quality 21.0/100
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
31/100
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
$179.1B
P/E
20.5x
↑EV/EBITDA
22.2x
↑ROE
6.0%
↑Gross Margin
50.7%
↑Debt/Equity
0.87
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+2.0%
FCF CAGR
—
FCF margin
-9.2%
FCF / Net income
-0.24x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $23.12B · net income $8.80B · FCF $-2.12B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $23.12B | $23.12B | $24.21B | $24.68B | $21.77B |
| Net Income | $8.80B | $8.80B | $7.94B | $7.93B | $7.60B |
| EBITDA | $13.66B | $13.66B | $12.70B | $12.55B | $12.39B |
| EPS | 6821.22 | 6821.22 | 5991.90 | 5929.40 | 5670.41 |
| Gross Margin | 50.7% | 50.7% | 43.8% | 42.3% | 46.5% |
| Operating Margin | 45.0% | 45.0% | 38.5% | 37.0% | 40.6% |
| Net Margin | 38.1% | 38.1% | 32.8% | 32.1% | 34.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.87 | 0.87 | 0.87 | 0.85 | 0.86 |
| Current Ratio | 0.65 | 0.65 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-2.12B | $-2.12B | $11.82B | $11.34B | $6.99B |
| Returns | |||||
| ROE | 6.0% | 6.0% | 5.3% | 5.3% | 5.1% |
| Valuation | |||||
| P/E | 20.50 | 20.50 | 19.39 | 21.08 | 22.77 |
| EV/EBITDA | 22.17 | 22.17 | 21.32 | 22.73 | 23.83 |
| P/B | 1.23 | 1.23 | 1.03 | 1.11 | 1.15 |
| Growth & Yield | |||||
| Revenue Growth | -4.5% | -4.5% | -1.9% | 13.4% | — |
| EPS Growth | 13.8% | 13.8% | 1.1% | 4.6% | — |
| Dividend Yield | 4.3% | 4.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
21.8%
EPS terminal req.
$12316.19
Spread vs growth
-7.9%
5Y implied EPS CAGR
16.9%
EPS terminal req.
$14902.59
Spread vs growth
-3.1%
10Y implied EPS CAGR
13.4%
EPS terminal req.
$24000.76
Spread vs growth
0.4%
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
+11.4%
Start / end P/E
21.6x → 20.3x
EPS bridge
5991.90 → 6821.22
Residual
-0.8%
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.