Real Estate / Real Estate ServicesTokyo
$759.00
+0.00 (+0.00%)
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 89.0/100
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
33/100
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
$1.8B
P/E
25.4x
↑EV/EBITDA
5.8x
↓ROE
22.8%
↑Gross Margin
36.6%
↓Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+11.3%
FCF CAGR
+5.7%
FCF margin
3.2%
FCF / Net income
0.68x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.82B · net income $130.2M · FCF $88.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.82B | $2.82B | $2.67B | $1.95B | $2.04B |
| Net Income | $130.2M | $130.2M | $106.1M | $-147.8M | $73.8M |
| EBITDA | $251.0M | $251.0M | $171.4M | $-98.8M | $109.1M |
| EPS | 53.87 | 53.87 | 43.56 | -62.77 | 33.64 |
| Gross Margin | 36.6% | 36.6% | 33.0% | 31.0% | 37.2% |
| Operating Margin | 6.8% | 6.8% | 4.1% | -6.8% | 3.8% |
| Net Margin | 4.6% | 4.6% | 4.0% | -7.6% | 3.6% |
| Balance Sheet | |||||
| Debt/Equity | — | — | 0.00 | 0.00 | 0.00 |
| Current Ratio | 2.09 | 2.09 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $88.7M | $88.7M | $117.2M | $-262.0M | $75.1M |
| Returns | |||||
| ROE | 22.8% | 22.8% | 24.0% | -44.1% | 21.7% |
| Valuation | |||||
| P/E | 25.38 | 25.38 | 23.07 | — | — |
| EV/EBITDA | 5.83 | 5.83 | 12.62 | — | — |
| P/B | 3.21 | 3.21 | 5.55 | 12.13 | — |
| Growth & Yield | |||||
| Revenue Growth | 5.3% | 5.3% | 37.2% | -4.5% | — |
| EPS Growth | 23.7% | 23.7% | 169.4% | -286.6% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
7.7%
EPS terminal req.
$67.35
Spread vs growth
15.9%
5Y implied EPS CAGR
8.6%
EPS terminal req.
$81.49
Spread vs growth
15.0%
10Y implied EPS CAGR
9.3%
EPS terminal req.
$131.24
Spread vs growth
14.4%
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
-23.5%
Start / end P/E
22.8x → 14.1x
EPS bridge
43.56 → 53.87
Residual
-9.0%
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.