
Aeon Delight Co Ltd
TSE:9787

Intrinsic Value
The intrinsic value of one
Aeon Delight Co Ltd
stock under the Base Case scenario is
4 489.36
JPY.
Compared to the current market price of 5 390 JPY,
Aeon Delight Co Ltd
is
Overvalued by 17%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Aeon Delight Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Aeon Delight Co Ltd
Balance Sheet Decomposition
Aeon Delight Co Ltd
Current Assets | 147.5B |
Cash & Short-Term Investments | 74.6B |
Receivables | 64.5B |
Other Current Assets | 8.4B |
Non-Current Assets | 20.9B |
Long-Term Investments | 4.5B |
PP&E | 6.3B |
Intangibles | 5.6B |
Other Non-Current Assets | 4.4B |
Free Cash Flow Analysis
Aeon Delight Co Ltd
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Aeon Delight Co Ltd
Revenue
|
336.3B
JPY
|
Cost of Revenue
|
-291.3B
JPY
|
Gross Profit
|
45B
JPY
|
Operating Expenses
|
-29.1B
JPY
|
Operating Income
|
15.9B
JPY
|
Other Expenses
|
-4.5B
JPY
|
Net Income
|
11.4B
JPY
|
Profitability Score
Profitability Due Diligence
Aeon Delight Co Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

Score
Aeon Delight Co Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Aeon Delight Co Ltd's solvency score is 93/100. The higher the solvency score, the more solvent the company is.

Score
Aeon Delight Co Ltd's solvency score is 93/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Aeon Delight Co Ltd
According to Wall Street analysts, the average 1-year price target for
Aeon Delight Co Ltd
is 4 488 JPY
with a low forecast of 4 444 JPY and a high forecast of 4 620 JPY.
Dividends
Current shareholder yield for Aeon Delight 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?
The intrinsic value of one
Aeon Delight Co Ltd
stock under the Base Case scenario is
4 489.36
JPY.
Compared to the current market price of 5 390 JPY,
Aeon Delight Co Ltd
is
Overvalued by 17%.