Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in
AEON CO (M) Bhd banner
A

AEON CO (M) Bhd
KLSE:AEON

Watchlist Manager
AEON CO (M) Bhd
KLSE:AEON
Watchlist
Price: 1.27 MYR 0.79% Market Closed
Market Cap: 1.8B MYR
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+6%
5Y
+0%
10Y
+13%
Operating Income
+
3Y
-27%
5Y
-10%
10Y
+11%
Net Income
+
3Y
-24%
5Y
+85%
10Y
-30%

Earnings Waterfall
AEON CO (M) Bhd

Income Statement
AEON CO (M) Bhd

Rotate your device to view
Income Statement
Currency: MYR
Nov-2001 Feb-2002 May-2002 Aug-2002 Nov-2002 Feb-2003 May-2003 Aug-2003 Nov-2003 Feb-2004 May-2004 Aug-2004 Nov-2004 Feb-2005 May-2005 Aug-2005 Nov-2005 Feb-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
4
2
1
1
0
0
0
0
0
0
0
1
1
1
0
0
0
0
1
2
2
2
1
0
0
0
1
2
3
3
4
4
3
2
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
4
6
10
14
18
22
27
32
37
41
41
41
41
40
40
40
43
71
100
133
163
163
163
156
149
144
138
132
130
127
125
121
115
110
107
107
106
105
103
99
96
0
0
0
Revenue
1 161
N/A
1 201
+3%
1 248
+4%
1 291
+3%
1 347
+4%
1 368
+2%
1 407
+3%
1 455
+3%
1 494
+3%
1 524
+2%
1 584
+4%
1 645
+4%
1 712
+4%
1 785
+4%
1 814
+2%
1 839
+1%
1 884
+2%
1 962
+4%
2 039
+4%
2 158
+6%
1 941
-10%
2 474
+27%
2 607
+5%
2 758
+6%
2 886
+5%
3 019
+5%
3 141
+4%
3 336
+6%
3 433
+3%
3 298
-4%
3 184
-3%
2 961
-7%
3 736
+26%
2 781
-26%
2 842
+2%
2 851
+0%
2 895
+2%
2 885
0%
2 876
0%
2 917
+1%
2 985
+2%
3 044
+2%
3 116
+2%
3 210
+3%
3 256
+1%
3 346
+3%
3 406
+2%
3 455
+1%
3 514
+2%
3 591
+2%
3 629
+1%
3 666
+1%
3 705
+1%
3 867
+4%
3 821
-1%
3 831
+0%
3 835
+0%
3 803
-1%
3 967
+4%
3 992
+1%
4 019
+1%
4 020
+0%
4 055
+1%
4 051
0%
4 123
+2%
4 161
+1%
4 215
+1%
4 319
+2%
4 354
+1%
4 446
+2%
4 482
+1%
4 479
0%
4 539
+1%
4 523
0%
4 378
-3%
4 305
-2%
4 051
-6%
3 874
-4%
3 794
-2%
3 555
-6%
3 630
+2%
3 619
0%
3 840
+6%
4 071
+6%
4 141
+2%
4 246
+3%
4 184
-1%
4 158
-1%
4 129
-1%
4 190
+1%
4 178
0%
4 225
+1%
4 262
+1%
4 339
+2%
4 318
0%
4 310
0%
Gross Profit
Cost of Revenue
0
(957)
0
0
0
(1 095)
0
0
0
(1 198)
0
0
0
(1 407)
0
0
0
(1 526)
0
0
(1 479)
0
0
0
(2 221)
0
0
0
(2 612)
0
0
0
(2 808)
0
0
0
(1 917)
0
0
0
(1 989)
0
0
0
(2 180)
0
0
0
(2 352)
0
0
0
(2 519)
0
0
0
(2 610)
0
0
0
(2 715)
0
0
0
(2 756)
0
0
0
(2 900)
0
0
0
(3 014)
0
0
0
(2 807)
0
0
0
(2 510)
0
0
0
(2 810)
0
0
0
(2 777)
0
0
0
(2 857)
0
0
0
Gross Profit
0
N/A
244
N/A
0
N/A
0
N/A
0
N/A
273
N/A
0
N/A
0
N/A
0
N/A
325
N/A
0
N/A
0
N/A
0
N/A
377
N/A
0
N/A
0
N/A
0
N/A
437
N/A
0
N/A
0
N/A
462
N/A
0
N/A
0
N/A
0
N/A
665
N/A
0
N/A
0
N/A
0
N/A
821
N/A
0
N/A
0
N/A
0
N/A
928
N/A
0
N/A
0
N/A
0
N/A
978
N/A
0
N/A
0
N/A
0
N/A
996
N/A
0
N/A
0
N/A
0
N/A
1 076
N/A
0
N/A
0
N/A
0
N/A
1 162
N/A
0
N/A
0
N/A
0
N/A
1 186
N/A
0
N/A
0
N/A
0
N/A
1 225
N/A
0
N/A
0
N/A
0
N/A
1 303
N/A
0
N/A
0
N/A
0
N/A
1 367
N/A
0
N/A
0
N/A
0
N/A
1 453
N/A
0
N/A
0
N/A
0
N/A
1 525
N/A
0
N/A
0
N/A
0
N/A
1 244
N/A
0
N/A
0
N/A
0
N/A
1 120
N/A
0
N/A
0
N/A
0
N/A
1 331
N/A
0
N/A
0
N/A
0
N/A
1 352
N/A
0
N/A
0
N/A
0
N/A
1 404
N/A
0
N/A
0
N/A
0
N/A
Operating Income
Operating Expenses
(1 078)
(162)
(1 162)
(1 203)
(1 256)
(183)
(1 317)
(1 364)
(1 396)
(230)
(1 488)
(1 548)
(1 621)
(278)
(1 714)
(1 737)
(1 771)
(324)
(1 923)
(2 006)
(320)
(2 300)
(2 428)
(2 608)
(508)
(2 863)
(2 975)
(3 152)
(643)
(3 120)
(3 003)
(2 781)
(730)
(2 563)
(2 608)
(2 599)
(739)
(2 641)
(2 639)
(2 678)
(724)
(2 783)
(2 847)
(2 934)
(784)
(3 035)
(3 080)
(3 122)
(836)
(3 271)
(3 304)
(3 359)
(884)
(3 559)
(3 558)
(3 581)
(998)
(3 598)
(3 747)
(3 799)
(1 106)
(3 820)
(3 838)
(3 825)
(1 126)
(3 912)
(3 968)
(4 069)
(1 214)
(4 175)
(4 189)
(4 162)
(1 167)
(4 192)
(4 084)
(3 994)
(985)
(3 606)
(3 507)
(3 344)
(859)
(3 347)
(3 508)
(3 692)
(1 008)
(3 923)
(3 909)
(3 873)
(1 062)
(3 867)
(3 861)
(3 914)
(1 110)
(4 028)
(4 033)
(4 031)
Selling, General & Administrative
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(15)
0
0
0
5
0
0
0
(2)
0
0
0
(3)
0
0
0
1
0
0
0
Depreciation & Amortization
(31)
(33)
0
0
0
(38)
0
0
0
(44)
0
0
0
(55)
0
0
0
(59)
0
0
(69)
0
0
0
(107)
0
0
0
(120)
0
0
0
(141)
0
0
0
(148)
0
0
0
(140)
0
0
0
(146)
0
0
0
(158)
0
0
0
(184)
0
0
0
(217)
0
0
0
(264)
0
0
0
(291)
0
0
0
(304)
0
0
0
(485)
0
0
0
(496)
0
0
0
(464)
0
0
0
(437)
0
0
0
(421)
0
0
0
(420)
0
0
0
Other Operating Expenses
(1 047)
(129)
(1 162)
(1 203)
(1 256)
(145)
(1 317)
(1 364)
(1 396)
(186)
(1 488)
(1 548)
(1 621)
(223)
(1 714)
(1 737)
(1 771)
(265)
(1 923)
(2 006)
(251)
(2 300)
(2 428)
(2 608)
(401)
(2 863)
(2 975)
(3 152)
(523)
(3 120)
(3 003)
(2 781)
(589)
(2 563)
(2 608)
(2 599)
(591)
(2 641)
(2 639)
(2 678)
(584)
(2 783)
(2 847)
(2 934)
(638)
(3 035)
(3 080)
(3 122)
(678)
(3 271)
(3 304)
(3 359)
(701)
(3 559)
(3 558)
(3 581)
(781)
(3 598)
(3 747)
(3 799)
(842)
(3 820)
(3 838)
(3 825)
(835)
(3 912)
(3 968)
(4 069)
(910)
(4 175)
(4 189)
(4 162)
(682)
(4 192)
(4 084)
(3 994)
(474)
(3 606)
(3 507)
(3 344)
(400)
(3 347)
(3 508)
(3 692)
(569)
(3 923)
(3 909)
(3 873)
(639)
(3 867)
(3 861)
(3 914)
(690)
(4 028)
(4 033)
(4 031)
Operating Income
82
N/A
82
0%
85
+4%
87
+3%
91
+4%
90
0%
90
0%
92
+2%
97
+6%
95
-2%
96
+1%
97
+1%
91
-7%
100
+9%
100
N/A
103
+3%
113
+10%
112
-1%
117
+4%
152
+30%
142
-7%
174
+22%
179
+3%
150
-16%
158
+5%
156
-1%
166
+6%
184
+11%
178
-3%
178
0%
181
+2%
181
0%
197
+9%
218
+10%
234
+7%
252
+8%
238
-5%
244
+2%
237
-3%
239
+1%
272
+14%
260
-4%
269
+3%
276
+3%
292
+6%
311
+6%
326
+5%
333
+2%
326
-2%
320
-2%
325
+2%
307
-6%
302
-2%
309
+2%
263
-15%
250
-5%
227
-9%
205
-10%
220
+7%
193
-12%
198
+3%
200
+1%
217
+8%
226
+4%
241
+7%
249
+3%
247
-1%
250
+1%
240
-4%
271
+13%
293
+8%
318
+8%
359
+13%
331
-8%
294
-11%
311
+6%
259
-17%
268
+3%
287
+7%
211
-27%
261
+24%
272
+4%
332
+22%
380
+14%
323
-15%
323
+0%
275
-15%
284
+3%
290
+2%
323
+11%
317
-2%
310
-2%
295
-5%
311
+6%
285
-8%
278
-2%
Pre-Tax Income
Interest Income Expense
(4)
(2)
(1)
(1)
0
1
1
1
1
1
1
(0)
(0)
(1)
(0)
(0)
(0)
(0)
(1)
(2)
(1)
(1)
0
1
2
2
1
(0)
(2)
(3)
(4)
(4)
(3)
(2)
(0)
1
2
3
4
5
6
6
7
6
7
8
8
8
6
4
3
2
(1)
(4)
(8)
(12)
(16)
(20)
(25)
(30)
(35)
(39)
(40)
(40)
(47)
(48)
(58)
(58)
(53)
(79)
(97)
(131)
(162)
(164)
(166)
(162)
(158)
(150)
(142)
(134)
(130)
(128)
(124)
(119)
(112)
(105)
(99)
(99)
(96)
(96)
(94)
(90)
(87)
(87)
(88)
(89)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(8)
(8)
0
0
8
8
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
0
(1)
0
0
0
(1)
0
0
0
(1)
0
0
0
(1)
0
0
0
(1)
0
0
(0)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
78
N/A
80
+2%
84
+5%
87
+4%
91
+4%
91
+0%
91
0%
93
+2%
99
+6%
96
-2%
97
+1%
98
+0%
91
-7%
99
+9%
99
N/A
103
+4%
113
+10%
112
-1%
116
+3%
151
+30%
141
-7%
173
+23%
179
+3%
151
-16%
159
+6%
158
-1%
166
+6%
183
+10%
176
-4%
175
-1%
177
+1%
177
0%
194
+10%
216
+11%
234
+8%
253
+8%
240
-5%
247
+3%
241
-3%
244
+1%
277
+14%
267
-4%
275
+3%
282
+2%
300
+6%
319
+6%
334
+5%
341
+2%
332
-3%
324
-2%
329
+1%
309
-6%
301
-2%
305
+1%
255
-16%
238
-7%
211
-11%
186
-12%
195
+5%
163
-17%
163
+0%
161
-1%
177
+10%
185
+5%
194
+5%
201
+4%
182
-10%
184
+1%
187
+2%
193
+3%
204
+6%
195
-5%
197
+1%
167
-15%
128
-23%
149
+17%
102
-32%
118
+16%
145
+23%
76
-48%
131
+72%
144
+10%
208
+45%
260
+25%
211
-19%
219
+3%
176
-20%
186
+6%
194
+4%
227
+17%
223
-2%
220
-1%
208
-6%
224
+8%
197
-12%
189
-4%
Net Income
Tax Provision
(27)
(26)
(28)
(29)
(30)
(31)
(30)
(31)
(33)
(33)
(33)
(34)
(32)
(35)
(35)
(36)
(40)
(39)
(41)
(42)
(38)
(48)
(50)
(52)
(54)
(54)
(56)
(61)
(56)
(54)
(56)
(54)
(61)
(67)
(70)
(76)
(75)
(77)
(75)
(76)
(82)
(80)
(79)
(84)
(87)
(92)
(99)
(100)
(101)
(97)
(102)
(96)
(89)
(91)
(73)
(70)
(79)
(75)
(82)
(75)
(72)
(72)
(78)
(79)
(89)
(94)
(93)
(93)
(82)
(83)
(85)
(82)
(88)
(82)
(72)
(85)
(60)
(62)
(69)
(35)
(46)
(53)
(81)
(103)
(100)
(97)
(71)
(79)
(79)
(93)
(91)
(83)
(80)
(85)
(74)
(70)
Income from Continuing Operations
52
54
56
59
61
60
61
62
66
64
64
64
59
64
64
67
73
73
75
109
103
125
129
99
105
104
110
123
121
121
122
123
134
149
163
177
165
171
166
168
195
186
196
198
213
226
235
241
231
227
226
213
212
214
183
169
132
111
113
88
91
89
99
107
105
107
89
91
105
110
120
113
109
84
55
64
41
56
77
41
85
91
128
157
111
121
104
107
115
134
132
137
128
139
123
119
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
2
2
2
2
3
4
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
52
N/A
54
+5%
56
+4%
59
+4%
61
+4%
60
-1%
61
+1%
62
+2%
66
+7%
64
-3%
64
+0%
64
N/A
59
-8%
64
+10%
64
+0%
67
+4%
73
+10%
73
0%
75
+2%
109
+46%
103
-6%
125
+21%
129
+3%
99
-23%
105
+7%
104
-1%
110
+6%
123
+11%
121
-2%
121
+0%
122
+0%
123
+1%
134
+9%
149
+11%
163
+10%
177
+9%
165
-7%
171
+3%
166
-3%
168
+2%
195
+16%
186
-5%
196
+5%
198
+1%
213
+7%
226
+6%
235
+4%
241
+2%
231
-4%
227
-2%
226
0%
213
-6%
213
0%
215
+1%
184
-15%
170
-7%
133
-22%
113
-16%
116
+3%
92
-21%
91
-1%
88
-3%
97
+10%
104
+7%
105
+1%
107
+2%
89
-17%
91
+2%
105
+16%
110
+4%
120
+9%
113
-6%
109
-3%
84
-23%
55
-35%
64
+17%
41
-35%
56
+35%
77
+37%
41
-46%
85
+106%
91
+7%
128
+40%
157
+23%
111
-29%
121
+9%
104
-14%
107
+3%
115
+7%
134
+17%
132
-2%
137
+4%
128
-6%
139
+8%
123
-11%
119
-3%
EPS (Diluted)
0.04
N/A
0.04
N/A
0.04
N/A
0.04
N/A
0.04
N/A
0.04
N/A
0.04
N/A
0.04
N/A
0.04
N/A
0.05
+25%
0.05
N/A
0.05
N/A
0.05
N/A
0.05
N/A
0.05
N/A
0.05
N/A
0.05
N/A
0.05
N/A
0.05
N/A
0.07
+40%
0.07
N/A
0.09
+29%
0.09
N/A
0.07
-22%
0.07
N/A
0.07
N/A
0.07
N/A
0.08
+14%
0.09
+12%
0.08
-11%
0.08
N/A
0.08
N/A
0.1
+25%
0.1
N/A
0.11
+10%
0.12
+9%
0.12
N/A
0.11
-8%
0.11
N/A
0.11
N/A
0.14
+27%
0.13
-7%
0.14
+8%
0.15
+7%
0.15
N/A
0.16
+7%
0.16
N/A
0.17
+6%
0.16
-6%
0.16
N/A
0.16
N/A
0.15
-6%
0.15
N/A
0.15
N/A
0.13
-13%
0.12
-8%
0.1
-17%
0.08
-20%
0.08
N/A
0.06
-25%
0.06
N/A
0.06
N/A
0.07
+17%
0.08
+14%
0.07
-12%
0.08
+14%
0.07
-12%
0.07
N/A
0.07
N/A
0.08
+14%
0.08
N/A
0.08
N/A
0.08
N/A
0.07
-12%
0.05
-29%
0.05
N/A
0.03
-40%
0.04
+33%
0.06
+50%
0.04
-33%
0.06
+50%
0.07
+17%
0.09
+29%
0.11
+22%
0.08
-27%
0.09
+12%
0.08
-11%
0.08
N/A
0.08
N/A
0.09
+12%
0.09
N/A
0.1
+11%
0.09
-10%
0.1
+11%
0.09
-10%
0.08
-11%

See Also

Summary
AEON intrinsic value, competitors valuation, and company profile.
DCF Valuation
AEON stock valuation using Discount Cash Flow valuation method.
Relative Valuation
AEON stock valuation using valuation multiples.
Wall Street Estimates
AEON price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
AEON stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 320,000+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.