Industrials / Airports & Air ServicesTokyo
$406.00
-9.00 (-2.17%)
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 33% · confianza 20%
FCF escenarios
weak_data · normalized FCF $4.4B · quality 45.3/100
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
39/100
D
Piotroski
5/9
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
$24.4B
P/E
14.9x
↓EV/EBITDA
6.7x
↓ROE
7.9%
↑Gross Margin
8.0%
↓Debt/Equity
1.10
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+32.2%
FCF CAGR
—
FCF margin
2.3%
FCF / Net income
1.15x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $108.89B · net income $2.15B · FCF $2.48B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $108.89B | $108.89B | $104.08B | $84.66B | $47.15B |
| Net Income | $2.15B | $2.15B | $3.00B | $5.73B | $-6.73B |
| EBITDA | $4.15B | $4.15B | $10.39B | $5.37B | $-10.09B |
| EPS | 36.14 | 36.14 | 49.93 | 111.88 | -145.78 |
| Gross Margin | 8.0% | 8.0% | 10.3% | 10.6% | -25.6% |
| Operating Margin | 1.7% | 1.7% | 4.5% | 4.1% | -35.4% |
| Net Margin | 2.0% | 2.0% | 2.9% | 6.8% | -14.3% |
| Balance Sheet | |||||
| Debt/Equity | 1.10 | 1.10 | 1.12 | 1.33 | 3.86 |
| Current Ratio | 0.79 | 0.79 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $2.48B | $2.48B | $6.41B | $4.42B | $-12.85B |
| Returns | |||||
| ROE | 7.9% | 7.9% | 10.8% | 23.9% | -72.4% |
| Valuation | |||||
| P/E | 14.92 | 14.92 | 19.59 | 10.06 | — |
| EV/EBITDA | 6.73 | 6.73 | 6.05 | 12.44 | — |
| P/B | 0.89 | 0.89 | 2.11 | 2.41 | 0.17 |
| Growth & Yield | |||||
| Revenue Growth | 4.6% | 4.6% | 22.9% | 79.6% | — |
| EPS Growth | -27.6% | -27.6% | -55.4% | 176.7% | — |
| Dividend Yield | 1.7% | 1.7% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-0.1%
EPS terminal req.
$36.03
Spread vs growth
-27.5%
5Y implied EPS CAGR
3.8%
EPS terminal req.
$43.59
Spread vs growth
-31.4%
10Y implied EPS CAGR
6.9%
EPS terminal req.
$70.20
Spread vs growth
-34.5%
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
-21.1%
Start / end P/E
10.5x → 11.2x
EPS bridge
49.93 → 36.14
Residual
-1.8%
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.