Loading...
XJPX
8905
Market cap4.56bUSD
Jun 13, Last price  
2,888.50JPY
1D
4.39%
1Q
21.06%
Jan 2017
75.70%
IPO
350.69%
Name

Aeon Mall Co Ltd

Chart & Performance

D1W1MN
P/E
32.22
P/S
1.55
EPS
89.64
Div Yield, %
1.73%
Shrs. gr., 5y
0.01%
Rev. gr., 5y
6.22%
Revenues
423.17b
+6.26%
42,763,000,00052,903,000,00062,252,000,00096,806,000,000130,813,000,000138,942,000,000145,117,000,000150,886,000,000161,427,000,000176,931,000,000203,902,000,000229,754,000,000269,793,000,000288,111,000,000312,976,000,000324,138,000,000280,688,000,000316,813,000,000398,244,000,000423,168,000,000
Net income
20.40b
+56.99%
7,782,000,00010,369,000,00012,180,000,00017,439,000,00021,390,000,00021,809,000,00022,379,000,00020,355,000,00021,865,000,00023,430,000,00024,513,000,00024,639,000,00028,527,000,00030,542,000,00033,538,000,00034,239,000,000-1,864,000,00019,278,000,00012,994,000,00020,399,000,000
CFO
126.31b
+24.45%
22,539,000,00015,687,000,00021,150,000,00027,168,000,00026,655,000,00072,001,000,00053,007,000,00023,248,000,00063,226,000,00044,382,000,00076,152,000,00061,785,000,00073,646,000,00080,616,000,00090,600,000,000133,645,000,00061,621,000,00061,492,000,000101,490,000,000126,305,000,000
Dividend
Feb 27, 20250 JPY/sh
Earnings
Jul 09, 2025

Profile

AEON Mall Co., Ltd. develops, leases, operates, and manages shopping malls in Japan, China, and ASEAN countries. As of February 28, 2021, it operated 196 shopping malls. The company was incorporated in 1911 and is headquartered in Chiba, Japan. AEON Mall Co., Ltd. is a subsidiary of AEON Co., Ltd.
URL
https://www.aeonmall.com/
IPO date
Jul 24, 2002
Employees
3,801
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
423,168,000
6.26%
398,244,000
25.70%
Cost of revenue
375,362,000
326,003,000
Unusual Expense (Income)
NOPBT
47,806,000
72,241,000
NOPBT Margin
11.30%
18.14%
Operating Taxes
15,834,000
11,510,000
Tax Rate
33.12%
15.93%
NOPAT
31,972,000
60,731,000
Net income
20,399,000
56.99%
12,994,000
-32.60%
Dividends
(11,377,000)
(11,377,000)
Dividend yield
2.86%
2.81%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
137,489,000
154,970,000
Long-term debt
884,838,000
787,795,000
Deferred revenue
5,000
22,360,000
Other long-term liabilities
178,515,000
152,307,000
Net debt
883,721,000
755,108,000
Cash flow
Cash from operating activities
126,305,000
101,490,000
CAPEX
(104,136,000)
(100,619,000)
Cash from investing activities
(101,743,000)
(103,276,000)
Cash from financing activities
(12,850,000)
13,515,000
FCF
(34,938,000)
(4,803,000)
Balance
Cash
129,915,000
92,683,000
Long term investments
8,691,000
94,974,000
Excess cash
117,447,600
167,744,800
Stockholders' equity
435,531,000
411,015,000
Invested Capital
1,397,600,400
1,270,239,200
ROIC
2.40%
4.95%
ROCE
3.15%
5.02%
EV
Common stock shares outstanding
227,582
227,575
Price
1,749.00
-1.63%
1,778.00
10.23%
Market cap
398,041,173
-1.63%
404,629,171
10.23%
EV
1,293,660,173
1,170,924,171
EBITDA
121,063,000
142,663,000
EV/EBITDA
10.69
8.21
Interest
13,331,000
11,684,000
Interest/NOPBT
27.89%
16.17%