Real Estate / Real Estate ServicesTokyo
$507.00
-8.00 (-1.55%)
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 20.0/100
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
29/100
D
Piotroski
7/9
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
$14.7B
P/E
29.8x
↑EV/EBITDA
25.3x
↑ROE
2.0%
↓Gross Margin
13.6%
↓Debt/Equity
1.47
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-0.6%
FCF CAGR
—
FCF margin
15.4%
FCF / Net income
17.13x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $53.96B · net income $486.3M · FCF $8.33B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $53.96B | $53.96B | $51.52B | $55.21B | $54.88B |
| Net Income | $486.3M | $486.3M | $416.9M | $2.17B | $2.58B |
| EBITDA | $1.59B | $1.59B | $1.68B | $3.89B | $4.47B |
| EPS | 17.01 | 17.01 | 14.49 | 73.99 | 87.56 |
| Gross Margin | 13.6% | 13.6% | 14.7% | 17.7% | 19.1% |
| Operating Margin | 2.2% | 2.2% | 2.3% | 6.0% | 7.3% |
| Net Margin | 0.9% | 0.9% | 0.8% | 3.9% | 4.7% |
| Balance Sheet | |||||
| Debt/Equity | 1.47 | 1.47 | 1.74 | 1.52 | 1.17 |
| Current Ratio | 2.20 | 2.20 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $8.33B | $8.33B | $-2.80B | $-10.54B | $-1.16B |
| Returns | |||||
| ROE | 2.0% | 2.0% | 1.7% | 8.3% | 10.5% |
| Valuation | |||||
| P/E | 29.81 | 29.81 | 41.75 | 7.28 | 6.01 |
| EV/EBITDA | 25.32 | 25.32 | 30.20 | 11.51 | 7.46 |
| P/B | 0.58 | 0.58 | 0.69 | 0.60 | 0.63 |
| Growth & Yield | |||||
| Revenue Growth | 4.7% | 4.7% | -6.7% | 0.6% | — |
| EPS Growth | 17.4% | 17.4% | -80.4% | -15.5% | — |
| Dividend Yield | 12.6% | 12.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
38.3%
EPS terminal req.
$44.99
Spread vs growth
-20.9%
5Y implied EPS CAGR
26.2%
EPS terminal req.
$54.44
Spread vs growth
-8.8%
10Y implied EPS CAGR
17.8%
EPS terminal req.
$87.67
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
+10.1%
Start / end P/E
35.9x → 29.8x
EPS bridge
14.49 → 17.01
Residual
-2.9%
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.