Real Estate / Real Estate ServicesTokyo
$4450.00
+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 10.0/100
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
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
$53.9B
P/E
188.6x
↑EV/EBITDA
63.2x
↑ROE
2.5%
↓Gross Margin
25.3%
↓Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+10.4%
FCF CAGR
+68.1%
FCF margin
16.8%
FCF / Net income
2.15x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.63B · net income $284.5M · FCF $611.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.63B | $3.63B | $3.11B | $3.05B | $2.70B |
| Net Income | $284.5M | $284.5M | $274.6M | $256.0M | $-78.4M |
| EBITDA | $813.1M | $813.1M | $652.6M | $643.2M | $430.1M |
| EPS | — | — | — | 21.12 | -6.47 |
| Gross Margin | 25.3% | 25.3% | 24.0% | 25.2% | 20.2% |
| Operating Margin | 10.4% | 10.4% | 7.0% | 6.7% | -0.9% |
| Net Margin | 7.8% | 7.8% | 8.8% | 8.4% | -2.9% |
| Balance Sheet | |||||
| Current Ratio | 2.74 | 2.74 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $611.5M | $611.5M | $175.8M | $295.2M | $128.7M |
| Returns | |||||
| ROE | 2.5% | 2.5% | 2.4% | 2.4% | -0.7% |
| Valuation | |||||
| P/E | 188.64 | 188.64 | — | 222.30 | — |
| EV/EBITDA | 63.17 | 63.17 | 81.10 | 85.48 | 130.07 |
| P/B | 4.74 | 4.74 | 4.87 | 5.40 | 5.41 |
| Growth & Yield | |||||
| Revenue Growth | 16.9% | 16.9% | 1.8% | 13.0% | — |
| EPS Growth | — | — | — | 426.4% | — |
| Dividend Yield | 0.1% | 0.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-2.5%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → n/d
Residual
-2.6%
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.