Aeon Co Ltd
TSE:8267

Watchlist Manager
Aeon Co Ltd Logo
Aeon Co Ltd
TSE:8267
Watchlist
Price: 3 734 JPY -0.43%
Market Cap: 3.2T JPY
Have any thoughts about
Aeon Co Ltd?
Write Note

Intrinsic Value

The intrinsic value of one Aeon Co Ltd stock under the Base Case scenario is 3 406.58 JPY. Compared to the current market price of 3 734 JPY, Aeon Co Ltd is Overvalued by 9%.

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

Intrinsic Value
3 406.58 JPY
Overvaluation 9%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Aeon Co Ltd

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 Co Ltd 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 Co Ltd?
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:

Notes
AI Assistant
AI Assistant
Ask me anything about Aeon Co Ltd

Provide an overview of the primary business activities
of Aeon Co Ltd.

What unique competitive advantages
does Aeon Co Ltd hold over its rivals?

What risks and challenges
does Aeon Co Ltd face in the near future?

Summarize the latest earnings call
of Aeon Co Ltd.

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

Show all valuation multiples
for Aeon Co Ltd.

Provide P/S
for Aeon Co Ltd.

Provide P/E
for Aeon Co Ltd.

Provide P/OCF
for Aeon Co Ltd.

Provide P/FCFE
for Aeon Co Ltd.

Provide P/B
for Aeon Co Ltd.

Provide EV/S
for Aeon Co Ltd.

Provide EV/GP
for Aeon Co Ltd.

Provide EV/EBITDA
for Aeon Co Ltd.

Provide EV/EBIT
for Aeon Co Ltd.

Provide EV/OCF
for Aeon Co Ltd.

Provide EV/FCFF
for Aeon Co Ltd.

Provide EV/IC
for Aeon Co Ltd.

Show me price targets
for Aeon Co Ltd made by professional analysts.

What are the Revenue projections
for Aeon Co Ltd?

How accurate were the past Revenue estimates
for Aeon Co Ltd?

What are the Net Income projections
for Aeon Co Ltd?

How accurate were the past Net Income estimates
for Aeon Co Ltd?

What are the EPS projections
for Aeon Co Ltd?

How accurate were the past EPS estimates
for Aeon Co Ltd?

What are the EBIT projections
for Aeon Co Ltd?

How accurate were the past EBIT estimates
for Aeon Co Ltd?

Compare the revenue forecasts
for Aeon Co Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Aeon Co Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Aeon Co Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Aeon Co Ltd compared to its peers.

Compare the P/E ratios
of Aeon Co Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Aeon Co Ltd with its peers.

Analyze the financial leverage
of Aeon Co Ltd compared to its main competitors.

Show all profitability ratios
for Aeon Co Ltd.

Provide ROE
for Aeon Co Ltd.

Provide ROA
for Aeon Co Ltd.

Provide ROIC
for Aeon Co Ltd.

Provide ROCE
for Aeon Co Ltd.

Provide Gross Margin
for Aeon Co Ltd.

Provide Operating Margin
for Aeon Co Ltd.

Provide Net Margin
for Aeon Co Ltd.

Provide FCF Margin
for Aeon Co Ltd.

Show all solvency ratios
for Aeon Co Ltd.

Provide D/E Ratio
for Aeon Co Ltd.

Provide D/A Ratio
for Aeon Co Ltd.

Provide Interest Coverage Ratio
for Aeon Co Ltd.

Provide Altman Z-Score Ratio
for Aeon Co Ltd.

Provide Quick Ratio
for Aeon Co Ltd.

Provide Current Ratio
for Aeon Co Ltd.

Provide Cash Ratio
for Aeon Co Ltd.

What is the historical Revenue growth
over the last 5 years for Aeon Co Ltd?

What is the historical Net Income growth
over the last 5 years for Aeon Co Ltd?

What is the current Free Cash Flow
of Aeon Co Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Aeon Co Ltd.

Business Breakdown

Aeon Co., Ltd. is a leading retail and commercial conglomerate in Japan, with a history that spans over 30 years. Founded in 1989, the company has grown into a household name, operating an extensive network of stores that includes hypermarkets, supermarkets, and specialty shops. Aeon's business model is built on a commitment to customer satisfaction, offering a diverse range of products from groceries to clothing and home essentials. With a clear focus on convenience and quality, Aeon caters to a wide demographic, leveraging its strong brand presence and omnichannel retail strategies to adapt to evolving consumer preferences. This adaptability is fortuitous in a marketplace increasingly driv...

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Aeon Co Ltd

Current Assets 8.7T
Cash & Short-Term Investments 2.1T
Receivables 5.4T
Other Current Assets 1.2T
Non-Current Assets 5.1T
Long-Term Investments 351.6B
PP&E 3.6T
Intangibles 386.3B
Other Non-Current Assets 783.6B
Current Liabilities 8.4T
Accounts Payable 1.4T
Accrued Liabilities 38.5B
Short-Term Debt 415.4B
Other Current Liabilities 6.6T
Non-Current Liabilities 4.4T
Long-Term Debt 2.4T
Other Non-Current Liabilities 1.9T
Efficiency

Earnings Waterfall
Aeon Co Ltd

Revenue
9.8T JPY
Cost of Revenue
-6.2T JPY
Gross Profit
3.6T JPY
Operating Expenses
-3.4T JPY
Operating Income
231.8B JPY
Other Expenses
-204.9B JPY
Net Income
26.9B JPY

Free Cash Flow Analysis
Aeon Co Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

In the first quarter of fiscal 2025, Aeon achieved record high consolidated operating revenue of JPY 2,449.2 billion, despite operating profit decreasing by JPY 3.6 billion to JPY 47.7 billion. Net income fell by JPY 12.6 billion to JPY 5.1 billion compared to the same period last year due to the absence of one-time profit items. The GMS and Supermarket segments faced challenges, but the Financial Services and Shopping Center Development businesses performed well. Aeon plans to counter current profit challenges with enhanced product and pricing strategies and expects natural consumer spending boosts in the second quarter. The company aims for a fiscal year revenue target of JPY 10 trillion.

What is Earnings Call?
Fundamental Scores

Profitability Score
Profitability Due Diligence

Aeon Co Ltd's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive 3-Years Revenue Growth
ROE is Increasing
Positive Revenue Growth Forecast
46/100
Profitability
Score

Aeon Co Ltd's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Aeon Co Ltd's solvency score is 35/100. The higher the solvency score, the more solvent the company is.

Positive Net Debt
Long-Term Solvency
Short-Term Solvency
High D/E
35/100
Solvency
Score

Aeon Co Ltd's solvency score is 35/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Aeon Co Ltd

Wall Street analysts forecast Aeon Co Ltd stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Aeon Co Ltd is 2 979.86 JPY with a low forecast of 1 666.5 JPY and a high forecast of 4 095 JPY.

Lowest
Price Target
1 666.5 JPY
55% Downside
Average
Price Target
2 979.86 JPY
20% Downside
Highest
Price Target
4 095 JPY
10% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Aeon Co Ltd?

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 Co Ltd 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 Ltd Logo
Aeon Co Ltd

Country

Japan

Industry

Retail

Market Cap

3.2T JPY

Dividend Yield

0.96%

Description

AEON Co., Ltd. is a holding company which engages in the management of its group companies in the operation of supermarkets and shopping centers. The company is headquartered in Chiba, Chiba-Ken. The firm operates in seven business segments. The GMS segment mainly operates general supermarkets, boxed lunch specialty shops. The Supermarket (SM) segment operates supermarkets, discount stores, convenience stores and small supermarkets. The Health & Wellness segment operates drug stores, dispensing pharmacies. The Integrated Financial segment operates the credit card business, fee business, banking business, among others. The Developer segment develops and leases shopping centers. The Service and Specialty Store segment operates specialty stores that sell general facility management services, amusement, food service, family casual fashion, women's wear, shoes. The International segment operates retail businesses in the ASEAN region and China.

Contact

CHIBA-KEN
Chiba
1-5-1, Nakase, Mihama-ku
+81432126012.0
www.aeon.info

IPO

1974-09-10

Employees

155 578

Officers

Chairman & Representative Executive Officer
Mr. Motoya Okada
President, Representative Executive Officer & Director
Mr. Akio Yoshida
Executive Officer of Finance & Business Management
Mr. Hiroaki Egawa
In Charge of Finance & Accounting and Head of Finance Department
Mr. Takeshi Miyazaki
EVP, Exec. Officer of HR & AEON Living Zone Promotion and Supervisor of Risk Management
Mr. Hiroyuki Watanabe
Executive VP of Product Relations, Executive Officer & Director
Ms. Mitsuko Tsuchiya
Show More
Executive VP of Digital Business, Executive Officer & Director
Ms. Yuki Habu
Executive Officer of Discount Store Business
Mr. Manabu Oike
Executive Officer of Strategy & Chief Officer of Corporate Strategy
Mr. Motoyuki Shikata
Executive Officer of Supermarket Business
Mr. Keiji Kamio
Show Less

See Also

Discover More
What is the Intrinsic Value of one Aeon Co Ltd stock?

The intrinsic value of one Aeon Co Ltd stock under the Base Case scenario is 3 406.58 JPY.

Is Aeon Co Ltd stock undervalued or overvalued?

Compared to the current market price of 3 734 JPY, Aeon Co Ltd is Overvalued by 9%.

Back to Top