Real Estate / Real Estate ServicesTokyo
$2507.00
-32.00 (-1.26%)
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 5.0/100
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
54/100
C
Piotroski
8/9
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
$2.6B
P/E
7.3x
↓EV/EBITDA
13.4x
↑ROE
1.8%
↓Gross Margin
49.9%
↑Debt/Equity
0.09
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+1.9%
FCF CAGR
+111.2%
FCF margin
9.3%
FCF / Net income
1.95x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.36B · net income $65.0M · FCF $126.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.36B | $1.36B | $1.28B | $1.38B | $1.29B |
| Net Income | $65.0M | $65.0M | $4.7M | $40.6M | $50.0M |
| EBITDA | $154.8M | $154.8M | $87.2M | $103.4M | $143.8M |
| EPS | 62.09 | 62.09 | 4.46 | 38.78 | 47.79 |
| Gross Margin | 49.9% | 49.9% | 49.4% | 53.2% | 53.3% |
| Operating Margin | 5.1% | 5.1% | 1.6% | 3.8% | 6.2% |
| Net Margin | 4.8% | 4.8% | 0.4% | 2.9% | 3.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.09 | 0.09 | 0.10 | 0.10 | 0.12 |
| Current Ratio | 3.68 | 3.68 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $126.9M | $126.9M | $16.8M | $49.0M | $13.5M |
| Returns | |||||
| ROE | 1.8% | 1.8% | 0.1% | 1.1% | 1.4% |
| Valuation | |||||
| P/E | 7.28 | 7.28 | 460.09 | 51.08 | 44.51 |
| EV/EBITDA | 13.43 | 13.43 | 19.89 | 16.21 | 13.05 |
| P/B | 0.73 | 0.73 | 0.60 | 0.58 | 0.63 |
| Growth & Yield | |||||
| Revenue Growth | 6.4% | 6.4% | -7.0% | 6.9% | — |
| EPS Growth | 1292.2% | 1292.2% | -88.5% | -18.9% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
53.0%
EPS terminal req.
$222.45
Spread vs growth
1239.1%
5Y implied EPS CAGR
34.1%
EPS terminal req.
$269.17
Spread vs growth
1258.1%
10Y implied EPS CAGR
21.4%
EPS terminal req.
$433.50
Spread vs growth
1270.7%
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
+18.4%
Start / end P/E
474.9x → 40.4x
EPS bridge
4.46 → 62.09
Residual
-1182.3%
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.