A

AEON CO (M) Bhd
KLSE:AEON

Watchlist Manager
AEON CO (M) Bhd
KLSE:AEON
Watchlist
Price: 1.46 MYR 0.69% Market Closed
Market Cap: 2B MYR
Have any thoughts about
AEON CO (M) Bhd?
Write Note

Intrinsic Value

The intrinsic value of one AEON stock under the Base Case scenario is 2.34 MYR. Compared to the current market price of 1.46 MYR, AEON CO (M) Bhd is Undervalued by 38%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

AEON Intrinsic Value
2.34 MYR
Undervaluation 38%
Intrinsic Value
Price
A
Worst Case
Base Case
Best Case

Valuation Backtest
AEON CO (M) Bhd

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for AEON cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about AEON?
Bearish
Neutral
Bullish
Discover Undervalued Stocks
Retail Industry

Fundamental Analysis

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about AEON CO (M) Bhd

Provide an overview of the primary business activities
of AEON CO (M) Bhd.

What unique competitive advantages
does AEON CO (M) Bhd hold over its rivals?

What risks and challenges
does AEON CO (M) Bhd face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for AEON CO (M) Bhd.

Provide P/S
for AEON CO (M) Bhd.

Provide P/E
for AEON CO (M) Bhd.

Provide P/OCF
for AEON CO (M) Bhd.

Provide P/FCFE
for AEON CO (M) Bhd.

Provide P/B
for AEON CO (M) Bhd.

Provide EV/S
for AEON CO (M) Bhd.

Provide EV/GP
for AEON CO (M) Bhd.

Provide EV/EBITDA
for AEON CO (M) Bhd.

Provide EV/EBIT
for AEON CO (M) Bhd.

Provide EV/OCF
for AEON CO (M) Bhd.

Provide EV/FCFF
for AEON CO (M) Bhd.

Provide EV/IC
for AEON CO (M) Bhd.

Show me price targets
for AEON CO (M) Bhd made by professional analysts.

What are the Revenue projections
for AEON CO (M) Bhd?

How accurate were the past Revenue estimates
for AEON CO (M) Bhd?

What are the Net Income projections
for AEON CO (M) Bhd?

How accurate were the past Net Income estimates
for AEON CO (M) Bhd?

What are the EPS projections
for AEON CO (M) Bhd?

How accurate were the past EPS estimates
for AEON CO (M) Bhd?

What are the EBIT projections
for AEON CO (M) Bhd?

How accurate were the past EBIT estimates
for AEON CO (M) Bhd?

Compare the revenue forecasts
for AEON CO (M) Bhd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of AEON CO (M) Bhd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of AEON CO (M) Bhd against its competitors.

Analyze the profit margins
(gross, operating, and net) of AEON CO (M) Bhd compared to its peers.

Compare the P/E ratios
of AEON CO (M) Bhd against its peers.

Discuss the investment returns and shareholder value creation
comparing AEON CO (M) Bhd with its peers.

Analyze the financial leverage
of AEON CO (M) Bhd compared to its main competitors.

Show all profitability ratios
for AEON CO (M) Bhd.

Provide ROE
for AEON CO (M) Bhd.

Provide ROA
for AEON CO (M) Bhd.

Provide ROIC
for AEON CO (M) Bhd.

Provide ROCE
for AEON CO (M) Bhd.

Provide Gross Margin
for AEON CO (M) Bhd.

Provide Operating Margin
for AEON CO (M) Bhd.

Provide Net Margin
for AEON CO (M) Bhd.

Provide FCF Margin
for AEON CO (M) Bhd.

Show all solvency ratios
for AEON CO (M) Bhd.

Provide D/E Ratio
for AEON CO (M) Bhd.

Provide D/A Ratio
for AEON CO (M) Bhd.

Provide Interest Coverage Ratio
for AEON CO (M) Bhd.

Provide Altman Z-Score Ratio
for AEON CO (M) Bhd.

Provide Quick Ratio
for AEON CO (M) Bhd.

Provide Current Ratio
for AEON CO (M) Bhd.

Provide Cash Ratio
for AEON CO (M) Bhd.

What is the historical Revenue growth
over the last 5 years for AEON CO (M) Bhd?

What is the historical Net Income growth
over the last 5 years for AEON CO (M) Bhd?

What is the current Free Cash Flow
of AEON CO (M) Bhd?

Discuss the annual earnings per share (EPS)
trend over the past five years for AEON CO (M) Bhd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
AEON CO (M) Bhd

Current Assets 776.6m
Cash & Short-Term Investments 111.8m
Receivables 129.7m
Other Current Assets 535.1m
Non-Current Assets 4.4B
Long-Term Investments 71.2m
PP&E 4.1B
Intangibles 32.5m
Other Non-Current Assets 212.8m
Current Liabilities 1.4B
Accounts Payable 1.1B
Short-Term Debt 60m
Other Current Liabilities 270.6m
Non-Current Liabilities 1.8B
Long-Term Debt 1.7B
Other Non-Current Liabilities 53.1m
Efficiency

Earnings Waterfall
AEON CO (M) Bhd

Revenue
4.2B MYR
Operating Expenses
-3.9B MYR
Operating Income
317m MYR
Other Expenses
-185.4m MYR
Net Income
131.6m MYR

Free Cash Flow Analysis
AEON CO (M) Bhd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

AEON Profitability Score
Profitability Due Diligence

AEON CO (M) Bhd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Positive Free Cash Flow
ROE is Increasing
Positive Revenue Growth Forecast
Positive 3-Years Revenue Growth
49/100
Profitability
Score

AEON CO (M) Bhd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

AEON Solvency Score
Solvency Due Diligence

AEON CO (M) Bhd's solvency score is 29/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Low D/E
Short-Term Solvency
Low Altman Z-Score
29/100
Solvency
Score

AEON CO (M) Bhd's solvency score is 29/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

AEON Price Targets Summary
AEON CO (M) Bhd

Wall Street analysts forecast AEON stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for AEON is 1.71 MYR with a low forecast of 1.22 MYR and a high forecast of 1.95 MYR.

Lowest
Price Target
1.22 MYR
16% Downside
Average
Price Target
1.71 MYR
17% Upside
Highest
Price Target
1.95 MYR
34% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for AEON?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for AEON is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

AEON CO (M) Bhd

Country

Malaysia

Industry

Retail

Market Cap

2.1B MYR

Dividend Yield

2.74%

Description

AEON Co. (Malaysia) Bhd.engages in the operation of general merchandise stores, supermarkets, and malls. The company is headquartered in Kuala Lumpur, Wilayah Persekutuan and currently employs 8,172 full-time employees. is a Malaysia-based retailer. The firm is principally engaged in the operations of a chain of departmental stores and supermarkets selling a range of goods ranging from clothing, food, household goods, other merchandise and shopping center operations. The firm operates through two segments: Retailing and Property management services. Its Retailing segment is engaged in the operations of a chain of departmental stores and supermarkets selling a range of goods ranging from clothing, food, household goods and other merchandise. The Property management services segment is engaged in shopping mall operation. Its Property management Services segment leases its mall space to other retail brands and generates monthly rentals. The company also undertakes facility management and related services. The company also operates MaxValu standalone supermarkets and health and beauty stores. The firm is also the franchisee for Daiso flat price shops.

Contact

WILAYAH PERSEKUTUAN
KUALA LUMPUR
3rd Floor, AEON Taman Maluri, Shopping Centre, Jalan Jejaka, Taman Maluri, Cheras
+60392072005
aeonretail.com.my

IPO

1996-10-28

Employees

8 172

Officers

Deputy MD & Executive Director
Mr. Tsugutoshi Seko
Executive MD & Executive Director
Mr. Naoya Okada
Chief Financial Officer
Ms. Ai Lee Tan
General Manager of Finance & Accounting
Ms. Ting Yin Ling
Chief Technology Officer
Mr. Djoni Herlambang
IR Manager
Ms. Carmen Fong
Show More
General Manager of Legal
Mr. Ng Wei Chyun
Chief Merchandising & Marketing Officer
Madam Ngai Yuen Low
Chief Human Resources Officer
Dr. Kasuma Satria Mat Jadi
Co-Chief Operating Officer of Retail
Ms. Suan Imm Lim
Show Less

See Also

Discover More
What is the Intrinsic Value of one AEON stock?

The intrinsic value of one AEON stock under the Base Case scenario is 2.34 MYR.

Is AEON stock undervalued or overvalued?

Compared to the current market price of 1.46 MYR, AEON CO (M) Bhd is Undervalued by 38%.

Back to Top