Real Estate / Real Estate ServicesTokyo
$975.00
-18.00 (-1.81%)
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 56.0/100
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
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
$3.7B
P/E
5.7x
↓EV/EBITDA
8.4x
↓ROE
17.1%
↑Gross Margin
29.8%
↓Debt/Equity
3.05
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+9.3%
FCF CAGR
—
FCF margin
3.0%
FCF / Net income
0.76x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $16.93B · net income $658.8M · FCF $503.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $16.93B | $16.93B | $14.49B | $11.79B | $12.97B |
| Net Income | $658.8M | $658.8M | $484.6M | $343.4M | $420.2M |
| EBITDA | $1.28B | $1.28B | $1.02B | $811.5M | $866.8M |
| EPS | 171.87 | 171.87 | 122.40 | 85.15 | 104.19 |
| Gross Margin | 29.8% | 29.8% | 30.1% | 33.0% | 29.4% |
| Operating Margin | 6.6% | 6.6% | 6.1% | 5.8% | 5.1% |
| Net Margin | 3.9% | 3.9% | 3.3% | 2.9% | 3.2% |
| Balance Sheet | |||||
| Debt/Equity | 3.05 | 3.05 | 3.34 | 3.79 | 3.60 |
| Current Ratio | 1.93 | 1.93 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $503.4M | $503.4M | $1.54B | $-1.05B | $-1.01B |
| Returns | |||||
| ROE | 17.1% | 17.1% | 14.4% | 10.7% | 13.8% |
| Valuation | |||||
| P/E | 5.67 | 5.67 | 6.35 | 9.75 | 6.39 |
| EV/EBITDA | 8.39 | 8.39 | 10.19 | 14.59 | 11.50 |
| P/B | 0.97 | 0.97 | 0.91 | 1.04 | 0.89 |
| Growth & Yield | |||||
| Revenue Growth | 16.8% | 16.8% | 22.9% | -9.1% | — |
| EPS Growth | 40.4% | 40.4% | 43.7% | -18.3% | — |
| Dividend Yield | 5.5% | 5.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-20.5%
EPS terminal req.
$86.52
Spread vs growth
60.9%
5Y implied EPS CAGR
-9.4%
EPS terminal req.
$104.68
Spread vs growth
49.9%
10Y implied EPS CAGR
-0.2%
EPS terminal req.
$168.59
Spread vs growth
40.6%
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
+26.7%
Start / end P/E
6.6x → 5.7x
EPS bridge
122.40 → 171.87
Residual
-5.6%
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.