Industrials / TruckingTokyo
$942.00
+0.00 (+0.00%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $1.3B · quality 69.7/100
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
50/100
C
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
$27.2B
P/E
23.0x
↑EV/EBITDA
6.8x
↓ROE
4.4%
↓Gross Margin
9.7%
↓Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-0.4%
FCF CAGR
+83.6%
FCF margin
2.9%
FCF / Net income
1.20x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $46.15B · net income $1.12B · FCF $1.34B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $46.15B | $46.15B | $44.99B | $46.59B | $46.70B |
| Net Income | $1.12B | $1.12B | $416.0M | $316.0M | $465.0M |
| EBITDA | $3.72B | $3.72B | $2.94B | $2.93B | $3.17B |
| EPS | — | — | 14.41 | 10.94 | 16.12 |
| Gross Margin | 9.7% | 9.7% | 8.0% | 7.6% | 8.0% |
| Operating Margin | 2.8% | 2.8% | 1.1% | 0.9% | 1.4% |
| Net Margin | 2.4% | 2.4% | 0.9% | 0.7% | 1.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.06 | 0.10 | 0.19 |
| Current Ratio | 1.34 | 1.34 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.34B | $1.34B | $985.0M | $2.43B | $217.0M |
| Returns | |||||
| ROE | 4.4% | 4.4% | 1.7% | 1.3% | 2.0% |
| Valuation | |||||
| P/E | 23.04 | 23.04 | 19.50 | 21.76 | 15.01 |
| EV/EBITDA | 6.79 | 6.79 | 2.56 | 2.44 | 3.03 |
| P/B | 1.07 | 1.07 | 0.33 | 0.28 | 0.29 |
| Growth & Yield | |||||
| Revenue Growth | 2.6% | 2.6% | -3.4% | -0.3% | — |
| EPS Growth | — | — | 31.7% | -32.1% | — |
| Dividend Yield | 1.7% | 1.7% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+137.2%
Start / end P/E
n/dx → n/dx
EPS bridge
14.41 → n/d
Residual
+135.5%
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.