AEON CO., LTD. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 3.288 JPY | -0,12% |
|
+1,76% | +4,35% |
| 22/04 | Inageya boekt buitengewone inkomsten van 1,62 miljard Yen in boekjaar 2025 na overeenkomst aandelenoverdracht met Aeon en Welcia | MT |
| 11/04 | Aeon vernieuwt 'gifpil'-strategie | MT |
Totale waarde
| Fiscaal tijdperk: Februari | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 1.974.579 | 1.695.704 | 2.707.475 | 2.198.481 | 2.170.522 | 2.814.201 | - | - |
| Bedrijfswaarde 1 | 3.291.003 | 3.054.251 | 4.436.559 | 3.728.632 | 3.817.720 | 3.058.943 | 5.188.809 | 4.968.452 |
| K/w-verhouding | 83,5 x | 63,2 x | -38,1 x | 338 x | 101 x | 68,4 x | 58,3 x | 49,9 x |
| Dividendrendement | 1,45% | 1,79% | 1,12% | 1,39% | 1,42% | 1,01% | 1,13% | 1,12% |
| Marktkapitalisatie/omzet | 0,23 x | 0,2 x | 0,31 x | 0,25 x | 0,24 x | 0,32 x | 0,29 x | 0,28 x |
| Bedrijfswaarde/omzet | 0,39 x | 0,35 x | 0,52 x | 0,43 x | 0,42 x | 0,32 x | 0,53 x | 0,49 x |
| Bedrijfswaarde/EBITDA | 7,16 x | 6,01 x | 9,92 x | 7,53 x | 6,98 x | 5,13 x | 8,33 x | 7,76 x |
| Bedrijfswaarde/FCF | 157 x | 17,6 x | 81,2 x | -26,7 x | 38,7 x | 18,5 x | 80,7 x | 28,5 x |
| FCF Yield | 0,64% | 5,7% | 1,23% | -3,74% | 2,58% | 5,4% | 1,24% | 3,51% |
| Price to Book | 1,81 x | 1,59 x | 2,79 x | 2,3 x | 2,19 x | 2,9 x | 2,77 x | 2,64 x |
| Aantal aandelen (in duizenden) | 841.679 | 841.749 | 845.294 | 846.383 | 854.536 | 855.901 | - | - |
| Referentieprijs 2 | 2.346 | 2.014 | 3.203 | 2.598 | 2.540 | 3.288 | 3.288 | 3.288 |
| Datum van publicatie | 10/04/19 | 10/04/20 | 9/04/21 | 8/04/22 | 12/04/23 | 10/04/24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Februari | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 8.518.215 | 8.604.207 | 8.603.910 | 8.715.957 | 9.116.823 | 9.553.557 | 9.874.260 | 10.185.451 |
| EBITDA 1 | 459.392 | 508.277 | 447.186 | 495.337 | 547.055 | 595.755 | 623.276 | 640.659 |
| Bedrijfsresultaat (EBIT) 1 | 212.256 | 215.530 | 150.586 | 174.312 | 209.783 | 250.822 | 269.540 | 291.189 |
| Operationele Marge | 2,49% | 2,5% | 1,75% | 2% | 2,3% | 2,63% | 2,73% | 2,86% |
| Resultaat voor belastingen (EBT) 1 | 168.083 | 174.664 | 53.219 | 122.823 | 168.347 | 181.470 | 214.296 | 238.187 |
| Nettowinst (verlies) 1 | 23.637 | 26.838 | -71.024 | 6.504 | 21.381 | 44.692 | 48.183 | 56.401 |
| Nettomarge | 0,28% | 0,31% | -0,83% | 0,07% | 0,23% | 0,47% | 0,49% | 0,55% |
| WPA 2 | 28,11 | 31,88 | -84,06 | 7,690 | 25,11 | 52,25 | 56,37 | 65,95 |
| Free Cash Flow 1 | 20.903 | 173.954 | 54.647 | -139.402 | 98.587 | 261.750 | 64.300 | 174.200 |
| FCF-marge | 0,25% | 2,02% | 0,64% | -1,6% | 1,08% | 2,76% | 0,65% | 1,71% |
| Kasstroomconversie (ebitda) | 4,55% | 34,22% | 12,22% | - | 18,02% | 45,04% | 10,32% | 27,19% |
| Kasstroomconversie (nettowinst) | 88,43% | 648,16% | - | - | 461,1% | 687,12% | 133,45% | 308,86% |
| Dividend per aandeel 2 | 34,00 | 36,00 | 36,00 | 36,00 | 36,00 | 36,00 | 37,00 | 36,88 |
| Datum van publicatie | 10/04/19 | 10/04/20 | 9/04/21 | 8/04/22 | 12/04/23 | 10/04/24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: Februari | 2020 S1 | 2021 S1 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 | 2025 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 4.290.215 | 4.270.532 | 2.191.704 | 4.344.919 | 2.105.648 | 2.265.390 | 2.203.227 | 2.283.957 | 4.487.184 | 2.234.602 | 2.395.037 | 2.324.798 | 2.386.537 | 4.711.335 | 2.314.520 | 2.527.702 | 2.465.000 | 2.536.500 | 2.427.000 | 2.631.500 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 86.326 | 33.902 | 38.582 | 77.765 | 11.480 | 85.067 | 43.897 | 51.980 | 95.877 | 16.802 | 97.104 | 51.469 | 66.154 | 117.623 | 25.200 | 107.999 | 56.000 | 70.000 | 30.000 | 116.500 |
| Operationele Marge | 2,01% | 0,79% | 1,76% | 1,79% | 0,55% | 3,76% | 1,99% | 2,28% | 2,14% | 0,75% | 4,05% | 2,21% | 2,77% | 2,5% | 1,09% | 4,27% | 2,27% | 2,76% | 1,24% | 4,43% |
| Resultaat voor belastingen (EBT) | 65.631 | -14.667 | - | 70.819 | 8.263 | - | 68.832 | - | 106.631 | 1.565 | - | 45.231 | - | 95.433 | 21.921 | - | - | - | - | - |
| Nettowinst (verlies) 1 | 3.791 | -57.556 | -413 | 4.588 | -13.544 | 15.460 | 19.372 | -1.334 | 18.038 | -21.720 | 25.063 | 17.728 | 5.590 | 23.318 | -4.959 | 26.333 | 19.100 | 9.200 | -2.000 | 25.700 |
| Nettomarge | 0,09% | -1,35% | -0,02% | 0,11% | -0,64% | 0,68% | 0,88% | -0,06% | 0,4% | -0,97% | 1,05% | 0,76% | 0,23% | 0,49% | -0,21% | 1,04% | 0,77% | 0,36% | -0,08% | 0,98% |
| WPA 2 | 4,500 | -68,14 | -0,4800 | 5,430 | -16,02 | 18,28 | 22,88 | -1,630 | 21,25 | -25,58 | 29,44 | 20,74 | 6,530 | 27,27 | -5,800 | 30,80 | 7,010 | 4,680 | -10,52 | 51,44 |
| Dividend per aandeel | 18,00 | 18,00 | - | 18,00 | - | - | - | - | 18,00 | - | - | - | - | 18,00 | - | - | - | - | - | - |
| Datum van publicatie | 9/10/19 | 7/10/20 | 6/10/21 | 6/10/21 | 12/01/22 | 8/04/22 | 6/07/22 | 5/10/22 | 5/10/22 | 13/01/23 | 12/04/23 | 12/07/23 | 11/10/23 | 11/10/23 | 12/01/24 | 10/04/24 | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Februari | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 1.316.424 | 1.358.547 | 1.729.084 | 1.530.151 | 1.647.198 | 2.034.122 | 2.374.608 | 2.154.251 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 2,866 x | 2,673 x | 3,867 x | 3,089 x | 3,011 x | 3,5 x | 3,81 x | 3,363 x |
| Free Cash Flow 1 | 20.903 | 173.954 | 54.647 | -139.402 | 98.587 | 261.750 | 64.300 | 174.200 |
| ROE (netto-inkomsten/eigen vermogen) | 2,1% | 2,5% | -7% | 0,7% | 2,2% | 4,4% | 4,8% | 5,84% |
| ROA (netto-inkomsten/totale activa) | 2,21% | 1,95% | -0,63% | 1,45% | 1,7% | 1,88% | 1,6% | 1,93% |
| Totale activa 1 | 1.071.463 | 1.376.428 | 11.272.041 | 449.923 | 1.258.439 | 2.378.993 | 3.011.411 | 2.917.318 |
| Nettoactief per aandeel 2 | 1.299 | 1.265 | 1.148 | 1.131 | 1.161 | 1.232 | 1.188 | 1.247 |
| Cashflow per aandeel 2 | 322,0 | 380,0 | 267,0 | 371,0 | 402,0 | 436,0 | 499,0 | 510,0 |
| Capex 1 | 448.971 | 450.706 | 356.190 | 360.111 | 410.345 | 476.117 | 490.000 | 443.000 |
| Capex/omzet | 5,27% | 5,24% | 4,14% | 4,13% | 4,5% | 4,98% | 4,96% | 4,35% |
| Datum van publicatie | 10/04/19 | 10/04/20 | 9/04/21 | 8/04/22 | 12/04/23 | 10/04/24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
A-
Verkoop
Koop
Gemiddeld advies
Onderwogen
Aantal analisten
8
Laatste slotkoers
3.288
JPY
Gemiddelde koersdoel
2.781
JPY
Spread / Gemiddelde doel
-15,41%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +4,35% | 17,88 mld. | |
| +14,48% | 485 mld. | |
| +21,40% | 40,05 mld. | |
| +5,39% | 38,37 mld. | |
| +18,78% | 34 mld. | |
| +7,63% | 28,47 mld. | |
| -15,08% | 25,16 mld. | |
| -0,55% | 25,08 mld. | |
| +11,96% | 17,99 mld. | |
| +1,34% | 13,77 mld. |
- Beurs
- Aandelen
- Koers 8267
- Financiën Aeon Co., Ltd.
