Subscribe

Aeon Fantasy Co., Ltd. (4343.T)

JPY2,760.00 +0.00 (+0.00%)
JP JPX Consumer Cyclical Leisure
Address 1-6 Nakase 261-0023
Chiba, JP
CEO Tokuya Fujiwara
IPO 2003-11-20
ISIN JP3131420006

Explore sections of this company profile

Description

Aeon Fantasy Co., Ltd. is dedicated to conceiving, running, and marketing indoor entertainment and amusement parks across Japan. These vibrant venues offer a wide array of facilities, from classic merry-go-rounds to interactive, medal, and card games, alongside many other recreational items. Additionally, the firm invents and distributes its own unique play equipment and awards. Their family-oriented parks primarily serve children under twelve years old. Operating an extensive network, Aeon Fantasy manages around 873 locations. Founded in 1997 and headquartered in Chiba, Japan, the company was previously recognized as Jusco Co., Ltd. Aeon Fantasy Co., Ltd. functions as a subsidiary of Aeon Co., Ltd.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
JPY2,760.00 +0.00 (+0.00%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
64.8K
Beta
-0.24
Float Shares
7.15M
Free Float %
36.2%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+1.29% -0.32% -1.65% -4.49% -15.27% -15.09% -5.32% -28.31% +15.30% -10.58% +118.02%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
2,760.00
DCF (Unlevered) 33,767.66 +1,123.5%
DCF (Levered) 10,095.58 +265.8%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 0% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 0 0
Hold 1 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.01
Grey zone
Piotroski F-Score
4 / 9
Average
MOAT Score
3 / 10
No MOAT
Composite Rating
B
Overall Score
3 / 5
Medium
DCF Score
3 / 5
Medium
ROE Score
5 / 5
High
ROA Score
4 / 5
High
D/E Score
1 / 5
Low
P/E Score
3 / 5
Medium
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Leisure: +7.6%
    +6.9% Q2'26: +12.2% (vs Q2'25)
  • EPS growth Leisure: +13.2%
    +253.5% Q2'26: +578.6% (vs Q2'25)
  • FCF margin FCF growth · Leisure: +30.4%
    +0.0% Q2'26: +0.0% (vs Q2'25)
  • EBIT margin Leisure: +11.0%
    +6.6% Q2'26: +5.4% (vs Q2'25)
  • ROIC Leisure: +6.9%
    +9.0% Q2'26: +7.5% (vs Q2'25)
  • Share dilution Leisure: +0.0%
    +0.1% Q2'26: -0.3% (vs Q2'25)
  • Debt / EBITDA Net debt/EBITDA · Leisure: -0.39×
    2.37× Q2'26: 2.59× (vs Q2'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (-0.22) × ERP
WACC = 55% × Ke + 45% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 33,767.66 Current price: 2,760.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Feb 2015
actual
Feb 2016
actual
Feb 2017
actual
Feb 2018
actual
Feb 2019
actual
Feb 2020
actual
Feb 2021
actual
Feb 2022
actual
Feb 2023
actual
Feb 2024
actual
Feb 2025
actual
Feb 2026
1 Rev. Ana.
1 EPS Ana.
Feb 2027
1 Rev. Ana.
1 EPS Ana.
Feb 2028
1 Rev. Ana.
1 EPS Ana.
Feb 2029
1 Rev. Ana.
1 EPS Ana.
Feb 2030
1 Rev. Ana.
1 EPS Ana.
Revenue
46.63B
est: 47.00B (-0.8%)
58.83B
est: 58.00B (+1.4%)
65.06B
est: 66.00B (-1.4%)
72.17B
est: 72.48B (-0.4%)
74.24B
est: 75.50B (-1.7%)
73.49B
est: 76.40B (-3.8%)
46.18B
est: 46.31B (-0.3%)
60.17B
est: 59.72B (+0.8%)
72.73B
est: 73.00B (-0.4%)
81.82B
est: 83.34B (-1.8%)
87.24B
est: 87.88B (-0.7%)
75.50B
75.50B – 75.50B
-14.1% YoY
98.00B
98.00B – 98.00B
+29.8% YoY
110.00B
110.00B – 110.00B
+12.2% YoY
120.00B
120.00B – 120.00B
+9.1% YoY
107.40B
107.40B – 107.40B
-10.5% YoY
EBITDA
7.43B
est: 4.93B (+50.8%)
8.99B
est: 6.08B (+47.8%)
10.36B
est: 6.92B (+49.8%)
13.18B
est: 7.60B (+73.4%)
13.01B
est: 7.91B (+64.4%)
14.03B
est: 8.01B (+75.2%)
3.34B
est: 4.85B (-31.3%)
6.37B
est: 6.26B (+1.7%)
8.65B
est: 7.65B (+13.0%)
13.93B
est: 21.29B (-34.6%)
12.05B
est: 23.22B (-48.1%)
19.95B
19.95B – 19.95B
-14.1% YoY
25.89B
25.89B – 25.89B
+29.8% YoY
29.06B
29.06B – 29.06B
+12.2% YoY
31.71B
31.71B – 31.71B
+9.1% YoY
28.38B
28.38B – 28.38B
-10.5% YoY
EBIT
2.63B
est: -2.52B (+204.4%)
2.75B
est: -3.10B (+188.5%)
3.77B
est: -3.53B (+206.7%)
5.97B
est: -3.88B (+253.9%)
4.65B
est: -4.04B (+215.1%)
3.22B
est: -4.09B (+178.7%)
-7.36B
est: -2.48B (-197.0%)
-4.15B
est: -3.20B (-29.8%)
-1.45B
est: -3.91B (+63.0%)
3.89B
est: 15.79B (-75.4%)
1.30B
est: 17.33B (-92.5%)
14.89B
14.89B – 14.89B
-14.1% YoY
19.32B
19.32B – 19.32B
+29.8% YoY
21.69B
21.69B – 21.69B
+12.2% YoY
23.66B
23.66B – 23.66B
+9.1% YoY
21.17B
21.17B – 21.17B
-10.5% YoY
Net Income
1.34B
est: 1.31B (+2.3%)
1.48B
est: 1.11B (+33.9%)
1.70B
est: 2.01B (-15.4%)
2.99B
est: 2.64B (+13.1%)
1.87B
est: 2.83B (-34.0%)
-325.11M
est: 2.00B (-116.3%)
-9.28B
est: -9.40B (+1.3%)
-4.51B
est: -4.56B (+1.1%)
-3.38B
est: -3.37B (-0.2%)
1.31B
est: 1.59B (-17.1%)
-1.82B
est: -672.30M (-170.2%)
850.59M
850.59M – 850.59M
+226.5% YoY
3.00B
3.00B – 3.00B
+253.0% YoY
5.00B
5.00B – 5.00B
+66.6% YoY
6.50B
6.50B – 6.50B
+30.0% YoY
4.20B
4.20B – 4.20B
-35.4% YoY
SGA
3.04B
est: 4.11B (-25.9%)
3.80B
est: 5.07B (-25.1%)
4.21B
est: 5.77B (-27.0%)
4.84B
est: 6.33B (-23.5%)
5.35B
est: 6.60B (-18.8%)
5.52B
est: 6.67B (-17.4%)
4.77B
est: 4.05B (+17.9%)
5.10B
est: 5.22B (-2.3%)
6.05B
est: 6.38B (-5.2%)
6.67B
est: 6.82B (-2.2%)
7.32B
est: 7.19B (+1.9%)
6.17B
6.17B – 6.17B
-14.1% YoY
8.01B
8.01B – 8.01B
+29.8% YoY
9.00B
9.00B – 9.00B
+12.2% YoY
9.81B
9.81B – 9.81B
+9.1% YoY
8.78B
8.78B – 8.78B
-10.5% YoY
EPS
73.67
est: 66.10 (+11.5%)
76.70
est: 55.90 (+37.2%)
86.18
est: 101.50 (-15.1%)
151.53
est: 133.58 (+13.4%)
94.58
est: 142.97 (-33.8%)
-16.47
est: 101.17 (-116.3%)
-469.51
est: -475.15 (+1.2%)
-228.07
est: -230.37 (+1.0%)
-170.82
est: -170.33 (-0.3%)
66.50
est: 80.07 (-17.0%)
-91.87
est: -33.96 (-170.5%)
42.97
42.97 – 42.97
+226.5% YoY
151.70
151.70 – 151.70
+253.0% YoY
252.80
252.80 – 252.80
+66.6% YoY
328.60
328.60 – 328.60
+30.0% YoY
212.30
212.30 – 212.30
-35.4% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B 3/5 3/5 5/5 4/5 1/5 3/5 1/5
2026-05-28 B 3/5 3/5 5/5 4/5 1/5 3/5 1/5
2026-05-27 B 3/5 3/5 5/5 4/5 1/5 3/5 1/5
2026-05-26 B 3/5 3/5 5/5 4/5 1/5 3/5 1/5
2026-05-25 B 3/5 3/5 5/5 4/5 1/5 3/5 1/5
2026-05-22 B 3/5 3/5 5/5 4/5 1/5 3/5 1/5
2026-05-21 B 3/5 3/5 5/5 4/5 1/5 3/5 1/5
2026-05-20 B 3/5 3/5 5/5 4/5 1/5 3/5 1/5
2026-05-19 B 3/5 3/5 5/5 4/5 1/5 3/5 1/5
2026-05-18 B 3/5 3/5 5/5 4/5 1/5 3/5 1/5
2026-05-15 B 3/5 3/5 5/5 4/5 1/5 3/5 1/5
2026-05-14 B 3/5 3/5 5/5 4/5 1/5 3/5 1/5
2026-05-13 B 3/5 3/5 5/5 4/5 1/5 3/5 1/5
2026-05-12 B 3/5 3/5 5/5 4/5 1/5 3/5 1/5
2026-05-11 B 3/5 3/5 5/5 4/5 1/5 3/5 1/5
2026-05-08 B 3/5 3/5 5/5 4/5 1/5 3/5 1/5
2026-05-07 B 3/5 3/5 5/5 4/5 1/5 3/5 1/5
2026-05-01 B 3/5 3/5 5/5 4/5 1/5 3/5 1/5
2026-04-30 B 3/5 3/5 5/5 4/5 1/5 3/5 1/5
2026-04-28 B 3/5 3/5 5/5 4/5 1/5 3/5 1/5
2026-04-27 B 3/5 3/5 5/5 4/5 1/5 3/5 1/5
2026-04-24 B+ 3/5 3/5 5/5 5/5 1/5 3/5 1/5
2026-04-23 B+ 3/5 3/5 5/5 5/5 1/5 3/5 1/5
2026-04-22 B+ 3/5 3/5 5/5 5/5 1/5 3/5 1/5
2026-04-21 B+ 3/5 3/5 5/5 5/5 1/5 3/5 1/5
2026-04-20 B+ 3/5 3/5 5/5 5/5 1/5 3/5 1/5
2026-04-17 B+ 3/5 3/5 5/5 5/5 1/5 3/5 1/5
2026-04-16 B+ 3/5 3/5 5/5 5/5 1/5 3/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
4.34B
OE per share TTM
219.23
Owner's Yield
8.74%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
44.8%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 26 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 State Street SPDR S&P International Small Cap ETF GWX 0.01% 125.4K 0.40%
2 Dimensional - International Small Cap ETF DFIS 0.00% 191.4K 0.39%
3 Avantis International Small Cap Equity ETF AVDS 0.00% 9.5K 0.30%
4 iShares Core TOPIX ETF 1475.T 0.00% 344.6K 0.05%
5 Dimensional - International Core Equity 2 ETF DFIC 0.00% 156.1K 0.22%
6 Dimensional - International Core Equity Market ETF DFAI 0.00% 170.6K 0.18%
7 Vanguard FTSE Pacific ETF VPL 0.00% 122.4K 0.07%
8 Vanguard FTSE All-World ex-US Small-Cap ETF VSS 0.00% 102.9K 0.06%
9 Vanguard FTSE Developed Asia Pacific All Cap Index ETF VA.TO 0.00% 1.6K 0.22%
10 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 66.2K 0.28%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
1.35M
Shares Outstanding
19.78M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Kojiro Ikeda Head of China Business
Li Sou General Manager of Human Resources & General Affairs Division
Tatsuya Kato General Manager of Finance & Economics Department
Tokuya Fujiwara President & Representative Director male
Wataru Koiwa Executive Officer, Head of Overseas Business & Director
Yoshihiro Tamura Executive Officer, Head of Domestic Business & Director
Yoshinori Iseki Senior Managing Executive Officer, Head of Administration & Risk Management and Director male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits