Subscribe

Aeon Co., Ltd. (8267.T)

JPY1,414.50 -40.50 (-2.78%)
JP JPX Consumer Cyclical Department Stores
Address 1-5-1 Nakase 261-8515
Chiba, JP
CEO Motoya Okada
Website aeon.info
IPO 2000-01-04
ISIN JP3388200002

Explore sections of this company profile

Also trades on Other OTC · AONNF (USD) Other OTC · AONNY (USD) Tokyo Stock Exchange · 8267.T (JPY)
Description

Aeon Co., Ltd. is a prominent retail group conducting business both within Japan and across international territories. The company's multifaceted operations are categorized into distinct divisions: General Merchandise Stores (GMS), Supermarkets (SM), Health & Wellness, Financial Services, Shopping Center Development, Services & Specialty Stores, and an International Business segment. The GMS division oversees general merchandise retail outlets. Its SM segment manages supermarkets, discount stores, convenience stores, and various small-format retail establishments. Through its Health & Wellness segment, Aeon operates drugstores and pharmacies that dispense medications. The Financial Services arm provides an extensive array of financial offerings, including credit, banking, insurance, e-money card services, and credit card provision. The Shopping Center Development division is responsible for creating and managing shopping centers. The Services & Specialty Store segment offers diverse services in addition to running specialized retail stores. Globally, the International segment manages general merchandise stores, discount outlets, and supermarkets across China and the ASEAN countries. Founded in 1758, Aeon Co., Ltd. is headquartered in Chiba, Japan.

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
JPY1,414.50 -40.50 (-2.78%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
9M
Beta
0.22
Float Shares
1.98B
Free Float %
71.7%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.75% -5.98% -7.85% -37.50% -50.79% -44.00% -5.87% +47.82% +42.38% +150.12% +355.23%
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
1,414.50
DCF (Unlevered) 51,285.25 +3,525.7%
Ratings Trend (MoM) 10% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 1 0
Hold 5 +1
Sell 1 0
Strong Sell 3 +1
Quality scores
Altman Z-Score
1.00
Distress
Piotroski F-Score
5 / 9
Average
MOAT Score
2 / 10
No MOAT
Composite Rating
C+
Overall Score
2 / 5
Medium
DCF Score
4 / 5
High
ROE Score
3 / 5
Medium
ROA Score
3 / 5
Medium
D/E Score
1 / 5
Low
P/E Score
1 / 5
Low
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • ✓
    Revenue growth Department Stores: +2.9%
    +6.1% ★ Q1'26: +11.3% (vs Q1'25)
  • ✗
    EPS growth Department Stores: +16.5%
    -35.8% Q1'26: +78.9% (vs Q1'25)
  • ✓
    FCF margin Department Stores: +4.9%
    +2.0% Q1'26: +20.2% (vs Q1'25)
  • ✗
    EBIT margin Department Stores: +7.4%
    +2.4% Q1'26: +4.3% (vs Q1'25)
  • ✗
    ROIC Department Stores: +4.6%
    +3.4% Q1'26: +11.4% (vs Q1'25)
  • ✗
    Share dilution Department Stores: +0.0%
    +0.2% Q1'26: +5.1% (vs Q1'25)
  • ✗
    Debt / EBITDA Department Stores: 1.44×
    6.41× Q1'26: 4.87× (vs Q1'25)
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 (0.23) × ERP
WACC = 46% × Ke + 54% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
—
Intrinsic value (base): 51,285.25 Current price: 1,414.50
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
7 Rev. Ana.
7 EPS Ana. 		Feb 2027
8 Rev. Ana.
7 EPS Ana. 		Feb 2028
8 Rev. Ana.
8 EPS Ana. 		Feb 2029
7 Rev. Ana.
7 EPS Ana. 		Feb 2030
4 Rev. Ana.
3 EPS Ana.
Revenue
7.08T
est: 6.96T (+1.7%)
8.18T
est: 8.13T (+0.6%)
8.21T
est: 8.35T (-1.7%)
8.39T
est: 8.34T (+0.6%)
8.52T
est: 8.59T (-0.8%)
8.60T
est: 8.57T (+0.4%)
8.60T
est: 8.55T (+0.7%)
8.72T
est: 8.68T (+0.4%)
9.12T
est: 9.05T (+0.7%)
9.55T
est: 9.68T (-1.3%)
10.13T
est: 10.05T (+0.8%)
10.63T
10.61T – 10.67T
+5.8% YoY
11.86T
10.86T – 12.07T
+11.5% YoY
12.19T
11.90T – 12.38T
+2.8% YoY
12.52T
12.49T – 12.54T
+2.6% YoY
12.84T
12.16T – 13.06T
+2.6% YoY
EBITDA
345.10B
est: 383.61B (-10.0%)
410.43B
est: 448.19B (-8.4%)
434.13B
est: 460.38B (-5.7%)
466.23B
est: 459.69B (+1.4%)
475.32B
est: 473.55B (+0.4%)
523.50B
est: 472.50B (+10.8%)
461.71B
est: 471.18B (-2.0%)
495.82B
est: 478.70B (+3.6%)
547.62B
est: 499.09B (+9.7%)
596.27B
est: 579.87B (+2.8%)
600.11B
est: 602.22B (-0.4%)
637.14B
635.78B – 639.44B
+5.8% YoY
710.59B
650.96B – 723.40B
+11.5% YoY
730.68B
713.00B – 741.61B
+2.8% YoY
749.96B
748.28B – 751.63B
+2.6% YoY
769.57B
728.38B – 782.24B
+2.6% YoY
EBIT
143.57B
est: 130.65B (+9.9%)
178.88B
est: 152.64B (+17.2%)
186.61B
est: 156.80B (+19.0%)
210.99B
est: 156.56B (+34.8%)
213.03B
est: 161.28B (+32.1%)
216.45B
est: 160.92B (+34.5%)
151.05B
est: 160.47B (-5.9%)
174.80B
est: 163.04B (+7.2%)
210.35B
est: 169.98B (+23.7%)
251.34B
est: 228.85B (+9.8%)
238.05B
est: 237.67B (+0.2%)
251.45B
250.91B – 252.36B
+5.8% YoY
280.44B
256.90B – 285.49B
+11.5% YoY
288.37B
281.39B – 292.68B
+2.8% YoY
295.97B
295.31B – 296.64B
+2.6% YoY
303.71B
287.46B – 308.71B
+2.6% YoY
Net Income
42.07B
est: 39.02B (+7.8%)
6.01B
est: 3.59B (+67.6%)
11.26B
est: 4.19B (+168.4%)
24.52B
est: 7.13B (+244.1%)
23.64B
est: 10.04B (+135.3%)
26.84B
est: 8.02B (+234.8%)
-71.02B
est: -14.28B (-397.5%)
6.51B
est: 3.87B (+68.2%)
21.38B
est: 9.21B (+132.2%)
44.69B
est: 99.04B (-54.9%)
28.78B
est: 33.42B (-13.9%)
72.68B
58.75B – 77.68B
+117.5% YoY
75.38B
68.85B – 98.73B
+3.7% YoY
100.13B
71.94B – 118.31B
+32.8% YoY
122.55B
78.15B – 166.47B
+22.4% YoY
154.51B
143.76B – 157.81B
+26.1% YoY
SGA
2.19T
est: 1.75T (+25.2%)
2.48T
est: 2.04T (+21.2%)
2.52T
est: 2.10T (+19.8%)
2.58T
est: 2.10T (+23.1%)
2.63T
est: 2.16T (+21.8%)
2.63T
est: 2.16T (+22.0%)
2.57T
est: 2.15T (+19.8%)
2.64T
est: 2.18T (+20.9%)
2.81T
est: 2.28T (+23.5%)
2.97T
est: 2.98T (-0.5%)
3.17T
est: 3.10T (+2.5%)
3.28T
3.27T – 3.29T
+5.8% YoY
3.65T
3.35T – 3.72T
+11.5% YoY
3.76T
3.67T – 3.81T
+2.8% YoY
3.86T
3.85T – 3.87T
+2.6% YoY
3.96T
3.75T – 4.02T
+2.6% YoY
EPS
16.74
est: 45.48 (-63.2%)
2.40
est: 4.18 (-42.6%)
4.48
est: 4.89 (-8.3%)
9.74
est: 8.31 (+17.3%)
9.37
est: 11.71 (-20.0%)
10.63
est: 9.34 (+13.8%)
-28.02
est: -16.64 (-68.4%)
2.56
est: 4.51 (-43.2%)
8.37
est: 10.73 (-22.0%)
17.42
est: 37.50 (-53.6%)
11.19
est: 12.65 (-11.6%)
24.38
21.71 – 28.71
+92.7% YoY
29.06
25.44 – 36.49
+19.2% YoY
36.21
26.59 – 43.72
+24.6% YoY
46.42
28.88 – 61.52
+28.2% YoY
57.10
53.13 – 58.32
+23.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 C+ 2/5 4/5 3/5 3/5 1/5 1/5 1/5
2026-05-28 C+ 2/5 4/5 3/5 3/5 1/5 1/5 1/5
2026-05-27 C+ 2/5 4/5 3/5 3/5 1/5 1/5 1/5
2026-05-26 C+ 2/5 4/5 3/5 3/5 1/5 1/5 1/5
2026-05-25 C+ 2/5 4/5 3/5 3/5 1/5 1/5 1/5
2026-05-22 C+ 2/5 4/5 3/5 3/5 1/5 1/5 1/5
2026-05-21 C+ 2/5 4/5 3/5 3/5 1/5 1/5 1/5
2026-05-20 C+ 2/5 4/5 3/5 3/5 1/5 1/5 1/5
2026-05-19 C+ 2/5 4/5 3/5 3/5 1/5 1/5 1/5
2026-05-18 C+ 2/5 4/5 3/5 3/5 1/5 1/5 1/5
2026-05-15 C+ 2/5 4/5 3/5 3/5 1/5 1/5 1/5
2026-05-14 C+ 2/5 4/5 3/5 3/5 1/5 1/5 1/5
2026-05-13 C+ 2/5 4/5 3/5 3/5 1/5 1/5 1/5
2026-05-12 C+ 2/5 4/5 3/5 3/5 1/5 1/5 1/5
2026-05-11 C+ 2/5 4/5 3/5 3/5 1/5 1/5 1/5
2026-05-08 C+ 2/5 4/5 3/5 3/5 1/5 1/5 1/5
2026-05-07 C+ 2/5 4/5 3/5 3/5 1/5 1/5 1/5
2026-05-01 B- 2/5 4/5 3/5 4/5 1/5 1/5 1/5
2026-04-30 B- 2/5 4/5 3/5 4/5 1/5 1/5 1/5
2026-04-28 B- 2/5 4/5 3/5 4/5 1/5 1/5 1/5
2026-04-27 B- 2/5 4/5 3/5 4/5 1/5 1/5 1/5
2026-04-24 B- 2/5 4/5 3/5 4/5 1/5 1/5 1/5
2026-04-23 B- 3/5 4/5 3/5 4/5 1/5 1/5 2/5
2026-04-22 B- 2/5 3/5 3/5 4/5 1/5 1/5 2/5
2026-04-21 B- 2/5 3/5 3/5 4/5 1/5 1/5 2/5
2026-04-20 B- 2/5 3/5 3/5 4/5 1/5 1/5 2/5
2026-04-17 B- 2/5 3/5 3/5 4/5 1/5 1/5 2/5
2026-04-16 B- 2/5 3/5 3/5 4/5 1/5 1/5 2/5
2026-04-15 B- 2/5 3/5 3/5 4/5 1/5 1/5 2/5
2026-04-14 B- 2/5 3/5 3/5 4/5 1/5 1/5 2/5
2026-04-13 B- 2/5 3/5 3/5 4/5 1/5 1/5 2/5
2026-04-10 B- 2/5 3/5 3/5 4/5 1/5 1/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
823.50B
OE per share TTM
306.64
Owner's Yield
21.90%
Maintenance CapEx ratio
502.37%
Maint CapEx / Avg PPE
36.0%

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.

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
1.36M
Shares Outstanding
2.77B

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
Jerome Thomas Black Executive Vice President of Digital Affairs & Executive Officer 101M male
Akio Yoshida President, Representative Executive Officer & Director 96M male
Motoya Okada Chairman & Representative Executive Officer 82M male
Hiroyuki Watanabe EVice President of HR, Living Zone Promotion and Risk Management & Executive Officer — male
Hiroaki Egawa Executive Officer of Finance & Accounting — male
Keiji Ohno Executive Officer of Shopping Center Development Business — male
Mitsuko Tsuchiya Executive VP, Executive Officer of Merchandise & Logistics and Director — female
Daisuke Tezuka Executive Officer of Vietnam Business — male
Motoyuki Shikata Executive VP and Executive Officer of Business & Financial Strategy — male
Naoya Okada Executive Officer of HR & Sustainability — male
Takeshi Miyazaki In Charge of Finance & Accounting and Head of Finance Department — male
Takuya Ota Executive Officer of Digital — —
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

Related companies

Largest companies in Department Stores