Real Estate / Real Estate ServicesTokyo
$2147.00
-19.00 (-0.88%)
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 14.0/100
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
44/100
C
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
$7.4B
P/E
10.3x
↓EV/EBITDA
5.5x
↓ROE
6.3%
↑Gross Margin
21.5%
↓Debt/Equity
0.82
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+3.9%
FCF CAGR
—
FCF margin
-4.6%
FCF / Net income
-0.78x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $18.40B · net income $1.07B · FCF $-837.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $18.40B | $18.40B | $17.18B | $15.74B | $16.42B |
| Net Income | $1.07B | $1.07B | $675.3M | $148.5M | $438.9M |
| EBITDA | $3.45B | $3.45B | $2.83B | $2.08B | $2.46B |
| EPS | 309.40 | 309.40 | 195.63 | 43.02 | 127.21 |
| Gross Margin | 21.5% | 21.5% | 19.2% | 14.6% | 17.0% |
| Operating Margin | 8.2% | 8.2% | 5.8% | 1.8% | 3.4% |
| Net Margin | 5.8% | 5.8% | 3.9% | 0.9% | 2.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.82 | 0.82 | 0.77 | 0.74 | 0.75 |
| Current Ratio | 1.53 | 1.53 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-837.8M | $-837.8M | $-706.3M | $664.3M | $348.2M |
| Returns | |||||
| ROE | 6.3% | 6.3% | 4.2% | 1.0% | 2.9% |
| Valuation | |||||
| P/E | 10.28 | 10.28 | 7.05 | 31.08 | 12.30 |
| EV/EBITDA | 5.45 | 5.45 | 5.23 | 6.42 | 5.86 |
| P/B | 0.44 | 0.44 | 0.30 | 0.30 | 0.35 |
| Growth & Yield | |||||
| Revenue Growth | 7.1% | 7.1% | 9.1% | -4.2% | — |
| EPS Growth | 58.2% | 58.2% | 354.7% | -66.2% | — |
| Dividend Yield | 5.5% | 5.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-14.9%
EPS terminal req.
$190.51
Spread vs growth
73.1%
5Y implied EPS CAGR
-5.7%
EPS terminal req.
$230.52
Spread vs growth
63.9%
10Y implied EPS CAGR
1.8%
EPS terminal req.
$371.25
Spread vs growth
56.3%
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
+7.8%
Start / end P/E
10.7x → 6.9x
EPS bridge
195.63 → 309.40
Residual
-20.6%
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.