AEON CO., LTD. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3,954.00 JPY | +1.05% |
|
+3.02% | +25.48% |
| 09-11 | Aeon's All Stores Sales Rise in August Amid Heat Wave | MT |
| 08-14 | Aeon's All Stores Sales Increase Slightly in July Amid Heatwave | MT |
Company Valuation: Aeon Co., Ltd.
| Fiscal Period: February | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 1,695,704 | 2,707,475 | 2,198,481 | 2,170,522 | 3,058,943 | 3,385,293 | - | - |
| Change | - | 59.67% | -18.8% | -1.27% | 40.93% | 10.67% | - | - |
| Enterprise Value (EV) 1 | 3,054,251 | 4,436,559 | 3,728,632 | 3,817,720 | 4,925,149 | 6,036,753 | 6,135,378 | 6,219,527 |
| Change | - | 45.26% | -15.96% | 2.39% | 29.01% | 22.57% | 1.63% | 1.37% |
| P/E ratio | 63.2x | -38.1x | 338x | 101x | 68.4x | 72.1x | 60.4x | 55.8x |
| PBR | 1.59x | 2.79x | 2.3x | 2.19x | 2.9x | 3.28x | 3.23x | 3.04x |
| PEG | - | 0x | -3x | 0x | 1x | 14.75x | 3.1x | 6.79x |
| Capitalization / Revenue | 0.2x | 0.31x | 0.25x | 0.24x | 0.32x | 0.34x | 0.33x | 0.32x |
| EV / Revenue | 0.35x | 0.52x | 0.43x | 0.42x | 0.52x | 0.61x | 0.6x | 0.59x |
| EV / EBITDA | 6.01x | 9.92x | 7.53x | 6.98x | 8.27x | 10.2x | 9.77x | 9.55x |
| EV / EBIT | 14.2x | 29.5x | 21.4x | 18.2x | 19.6x | 23.1x | 21.5x | 20.2x |
| EV / FCF | 17.6x | 81.2x | -26.7x | 38.7x | -35.1x | 81.8x | 46.1x | 30.2x |
| FCF Yield | 5.7% | 1.23% | -3.74% | 2.58% | -2.85% | 1.22% | 2.17% | 3.32% |
| Dividend per Share 2 | 36 | 36 | 36 | 36 | 36 | 38.86 | 38.14 | 38.67 |
| Rate of return | 1.79% | 1.12% | 1.39% | 1.42% | 1.01% | 0.98% | 0.96% | 0.98% |
| EPS 2 | 31.88 | -84.06 | 7.69 | 25.11 | 52.25 | 54.8 | 65.51 | 70.9 |
| Distribution rate | 113% | -42.8% | 468% | 143% | 68.9% | 70.9% | 58.2% | 54.5% |
| Net sales 1 | 8,604,207 | 8,603,910 | 8,715,957 | 9,116,823 | 9,553,557 | 9,958,525 | 10,220,273 | 10,538,033 |
| EBITDA 1 | 508,277 | 447,186 | 495,337 | 547,055 | 595,755 | 591,516 | 627,752 | 651,500 |
| EBIT 1 | 215,530 | 150,586 | 174,312 | 209,783 | 250,822 | 261,125 | 285,187 | 307,250 |
| Net income 1 | 26,838 | -71,024 | 6,504 | 21,381 | 44,692 | 46,883 | 56,059 | 59,850 |
| Net Debt 1 | 1,358,547 | 1,729,084 | 1,530,151 | 1,647,198 | 1,866,206 | 2,651,460 | 2,750,085 | 2,834,234 |
| Reference price 2 | 2,014.50 | 3,203.00 | 2,597.50 | 2,540.00 | 3,575.00 | 3,954.00 | 3,954.00 | 3,954.00 |
| Nbr of stocks (in thousands) | 841,749 | 845,294 | 846,383 | 854,536 | 855,648 | 856,169 | - | - |
| Announcement Date | 10/04/20 | 09/04/21 | 08/04/22 | 12/04/23 | 10/04/24 | - | - | - |
1JPY in Million2JPY
Estimates
P/E ratio, Detailed evolution
| P/E ratio | EV / Sales | EV / EBITDA | Yield (Y) | Capi. ($) | ||
|---|---|---|---|---|---|---|
| 71.4x | 0.6x | 10.15x | +0.99% | 23.53B | ||
| 33.52x | 1.01x | 16.16x | +1.03% | 640B | ||
| 25.01x | 1.1x | 9.67x | +1.10% | 40.36B | ||
| 13.84x | 0.33x | 6.38x | +2.17% | 39.84B | ||
| 16.9x | 0.6x | 10.99x | +2.72% | 37.83B | ||
| 14.59x | 0.49x | 7.43x | +3.52% | 32.73B | ||
| 13.09x | 0.48x | 6.09x | +3.64% | 31.71B | ||
| 24.6x | 0.83x | 9.41x | +3.04% | 28.14B | ||
| 19.87x | 0.7x | 5.89x | +1.35% | 22.04B | ||
| 25.06x | 0.92x | 10.46x | +1.90% | 17.27B | ||
| Average | 25.79x | 0.71x | 9.26x | +2.15% | 91.38B | |
| Weighted average by Cap. | 30.42x | 0.91x | 13.86x | +1.42% |
Year-on-year evolution of the PER
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- 8267 Stock
- Valuation Aeon Co., Ltd.
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition