Aeon Delight Co Ltd
TSE:9787

Watchlist Manager
Aeon Delight Co Ltd Logo
Aeon Delight Co Ltd
TSE:9787
Watchlist
Price: 4 260 JPY -1.39%
Market Cap: 198.2B JPY
Have any thoughts about
Aeon Delight Co Ltd?
Write Note

Intrinsic Value

The intrinsic value of one Aeon Delight Co Ltd stock under the Base Case scenario is 4 839.69 JPY. Compared to the current market price of 4 260 JPY, Aeon Delight Co Ltd is Undervalued by 12%.

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

Intrinsic Value
4 839.69 JPY
Undervaluation 12%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Aeon Delight 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 Delight 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 Delight Co Ltd?
Bearish
Neutral
Bullish

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
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 Delight Co Ltd

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

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

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

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

Show all valuation multiples
for Aeon Delight Co Ltd.

Provide P/S
for Aeon Delight Co Ltd.

Provide P/E
for Aeon Delight Co Ltd.

Provide P/OCF
for Aeon Delight Co Ltd.

Provide P/FCFE
for Aeon Delight Co Ltd.

Provide P/B
for Aeon Delight Co Ltd.

Provide EV/S
for Aeon Delight Co Ltd.

Provide EV/GP
for Aeon Delight Co Ltd.

Provide EV/EBITDA
for Aeon Delight Co Ltd.

Provide EV/EBIT
for Aeon Delight Co Ltd.

Provide EV/OCF
for Aeon Delight Co Ltd.

Provide EV/FCFF
for Aeon Delight Co Ltd.

Provide EV/IC
for Aeon Delight Co Ltd.

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

What are the Revenue projections
for Aeon Delight Co Ltd?

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

What are the Net Income projections
for Aeon Delight Co Ltd?

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

What are the EPS projections
for Aeon Delight Co Ltd?

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

What are the EBIT projections
for Aeon Delight Co Ltd?

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

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

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

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

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

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

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

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

Show all profitability ratios
for Aeon Delight Co Ltd.

Provide ROE
for Aeon Delight Co Ltd.

Provide ROA
for Aeon Delight Co Ltd.

Provide ROIC
for Aeon Delight Co Ltd.

Provide ROCE
for Aeon Delight Co Ltd.

Provide Gross Margin
for Aeon Delight Co Ltd.

Provide Operating Margin
for Aeon Delight Co Ltd.

Provide Net Margin
for Aeon Delight Co Ltd.

Provide FCF Margin
for Aeon Delight Co Ltd.

Show all solvency ratios
for Aeon Delight Co Ltd.

Provide D/E Ratio
for Aeon Delight Co Ltd.

Provide D/A Ratio
for Aeon Delight Co Ltd.

Provide Interest Coverage Ratio
for Aeon Delight Co Ltd.

Provide Altman Z-Score Ratio
for Aeon Delight Co Ltd.

Provide Quick Ratio
for Aeon Delight Co Ltd.

Provide Current Ratio
for Aeon Delight Co Ltd.

Provide Cash Ratio
for Aeon Delight Co Ltd.

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

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

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

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Aeon Delight Co Ltd

Current Assets 138.2B
Cash & Short-Term Investments 70.3B
Receivables 57.5B
Other Current Assets 10.4B
Non-Current Assets 20.9B
Long-Term Investments 4.2B
PP&E 6.5B
Intangibles 6B
Other Non-Current Assets 4.2B
Current Liabilities 50.9B
Accounts Payable 32B
Accrued Liabilities 2.7B
Short-Term Debt 578m
Other Current Liabilities 15.7B
Non-Current Liabilities 4.2B
Other Non-Current Liabilities 4.2B
Efficiency

Earnings Waterfall
Aeon Delight Co Ltd

Revenue
330.3B JPY
Cost of Revenue
-286.6B JPY
Gross Profit
43.7B JPY
Operating Expenses
-28.5B JPY
Operating Income
15.2B JPY
Other Expenses
-4.4B JPY
Net Income
10.8B JPY

Free Cash Flow Analysis
Aeon Delight Co Ltd

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

Profitability Score
Profitability Due Diligence

Aeon Delight Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Positive 3-Year Average ROIC
Positive ROIC
Positive Free Cash Flow
Positive 3-Year Average ROE
50/100
Profitability
Score

Aeon Delight Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Aeon Delight Co Ltd's solvency score is 94/100. The higher the solvency score, the more solvent the company is.

94/100
Solvency
Score

Aeon Delight Co Ltd's solvency score is 94/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Aeon Delight Co Ltd

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

According to Wall Street analysts, the average 1-year price target for Aeon Delight Co Ltd is 4 182 JPY with a low forecast of 4 141 JPY and a high forecast of 4 305 JPY.

Lowest
Price Target
4 141 JPY
3% Downside
Average
Price Target
4 182 JPY
2% Downside
Highest
Price Target
4 305 JPY
1% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Aeon Delight 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 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?

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

Profile

Aeon Delight Co Ltd Logo
Aeon Delight Co Ltd

Country

Japan

Industry

Commercial Services & Supplies

Market Cap

209.2B JPY

Dividend Yield

2.02%

Description

AEON DELIGHT CO., LTD. engages in the business of comprehensive facility management services. The company is headquartered in Osaka, Osaka-Fu. Integrated Facility Management Service (FMS) segment is engaged in the facility management business, which provides repair, inspection and maintenance services; security business, which provides security services, transportation security guidance and valuables transportation; cleaning business, which provides cleaning services; construction works business, which conducts large scale maintenance, store interior works; materials-related business, which provides indirect materials purchasing agency services and material procurement services; vending machines business, as well as supports business, including housekeeping support services, retail stores business and others. Others segment is engaged in the rental of real estate.

Contact

OSAKA-FU
Osaka
Minamisemba Heart Bldg., 2-3-2, Minamisemba, Chuo-ku
+81662605621.0
www.aeondelight.co.jp

IPO

1999-07-30

Employees

20 117

Officers

Chairman, President & Group CEO
Kazumasa Hamada
Senior Managing Officer, Chief Manager of Group Business Management & CFO
Tetsuya Akutsu
Executive Officer & GM of Affiliated Company Administration Division
Yoshinori Murakami
Managing Officer & Chief Manager of Sales
Hiroki Miyamoto
Managing Officer of New Business PT Leader
Noriaki Ikuta
Managing Officer of Chief Manager of Group Corporate Development
Keiji Sagata
Show More
Executive Officer & Chief Manager of Group Human Resources Strategy
Daisuke Ninomiya
Head of Overseas Business, Senior Managing Officer & Director
Mr. Goro Miyamae
Executive Officer & GM of IFM Global Sales Division for Customer Success Division
Osamu Inoue
Managing Officer, COO of China business & Vice Chairperson of Aeon Delight (China) Co., Ltd.
Liuhang Chen
Show Less

See Also

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

The intrinsic value of one Aeon Delight Co Ltd stock under the Base Case scenario is 4 839.69 JPY.

Is Aeon Delight Co Ltd stock undervalued or overvalued?

Compared to the current market price of 4 260 JPY, Aeon Delight Co Ltd is Undervalued by 12%.

Back to Top