Loading...
XJPX
4343
Market cap354mUSD
Jun 13, Last price  
2,585.00JPY
1D
-0.54%
1Q
-3.65%
Jan 2017
-19.09%
IPO
135.38%
Name

Aeon Fantasy Co Ltd

Chart & Performance

D1W1MN
XJPX:4343 chart
No data to show
P/E
38.89
P/S
0.63
EPS
66.47
Div Yield, %
0.39%
Shrs. gr., 5y
0.01%
Rev. gr., 5y
1.95%
Revenues
81.76b
+12.48%
28,866,385,00034,483,069,00048,905,530,00049,481,812,00048,069,227,00043,706,933,00042,245,616,00042,447,616,00044,868,284,00046,541,813,00046,632,460,00058,831,621,00065,058,883,00072,174,439,00074,243,571,00073,492,760,00046,116,449,00060,170,526,00072,690,638,00081,758,939,000
Net income
1.31b
P
1,650,875,0002,115,746,0002,636,495,0002,452,942,0001,935,877,0001,129,725,0001,256,426,0001,684,599,0001,535,908,0001,117,341,0001,336,724,0001,480,480,0001,697,672,0002,986,285,0001,865,053,000-325,107,000-9,277,016,000-4,507,664,000-3,376,595,0001,314,662,000
CFO
12.06b
+33.11%
3,621,127,0006,478,206,0008,492,138,0008,178,867,0008,022,291,0005,693,643,0006,623,690,0007,277,887,0006,152,118,0006,674,050,0003,570,625,0008,156,952,00010,349,636,00010,672,020,0009,588,990,00010,271,056,000183,579,0006,176,752,0009,057,758,00012,056,700,000
Dividend
Feb 27, 20250 JPY/sh

Profile

Aeon Fantasy Co., Ltd. creates, manages, and promotes indoor theme parks with entertainment and amusement facilities in Japan. It provides various facilities, including merry-go-rounds, interactive games, medal games, card games, and other amusement items. The company also develops and sells original play equipment and prizes. Its theme parks serve children less than 12 years of age, and their families. The company operates approximately 873 outlets. Aeon Fantasy Co., Ltd. was formerly known as Jusco Co., Ltd. The company was founded in 1997 and is headquartered in Chiba, Japan. Aeon Fantasy Co., Ltd. is a subsidiary of Aeon Co., Ltd.
URL
https://www.fantasy.co.jp/
IPO date
Nov 20, 2003
Employees
4,361
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFY
2024‑022023‑022022‑022021‑022020‑022019‑022018‑022017‑022016‑02
Income
Revenues
81,758,939
12.48%
72,690,638
20.81%
Cost of revenue
71,504,110
65,794,379
Unusual Expense (Income)
NOPBT
10,254,829
6,896,259
NOPBT Margin
12.54%
9.49%
Operating Taxes
1,942,008
1,297,539
Tax Rate
18.94%
18.82%
NOPAT
8,312,821
5,598,720
Net income
1,314,662
-138.93%
(3,376,595)
-25.09%
Dividends
(197,677)
(197,670)
Dividend yield
0.43%
0.36%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
28,784,264
24,347,040
Long-term debt
9,488,422
8,054,110
Deferred revenue
(898,141)
Other long-term liabilities
2,361,710
2,893,909
Net debt
30,750,775
21,420,175
Cash flow
Cash from operating activities
12,056,700
9,057,758
CAPEX
(9,590,000)
(4,495,793)
Cash from investing activities
(10,725,119)
(4,845,571)
Cash from financing activities
(97,363)
(4,379,854)
FCF
4,610,465
9,230,564
Balance
Cash
7,516,588
6,081,975
Long term investments
5,323
4,899,000
Excess cash
3,433,964
7,346,443
Stockholders' equity
5,036,401
3,870,965
Invested Capital
40,000,640
33,481,964
ROIC
22.63%
16.18%
ROCE
23.61%
18.03%
EV
Common stock shares outstanding
19,782
19,767
Price
2,318.00
-15.86%
2,755.00
39.92%
Market cap
45,854,194
-15.80%
54,457,980
39.94%
EV
78,130,856
76,593,312
EBITDA
20,297,896
16,959,828
EV/EBITDA
3.85
4.52
Interest
596,426
603,125
Interest/NOPBT
5.82%
8.75%