Switch theme
Sign up to access all valuation multiples
AEON Co Ltd is the holding company of Aeon Group, integrated Japanese retailer, and is active not only in Japan but also throughout countries in the Association of Southeast Asian Nations and China. The business is segmented in four main divisions: supermarket and discount store, drugstore and pharmacy, shopping-center development, and financial sevices. The company's core operations are general merchandise store, supermarket, and convenience-store operations. Aeon is also active in specialty store operations, shopping-center development and operations, and credit card business and services.
1926
419.9K+
LTM Revenue $70.9B
LTM EBITDA $4.1B
$38.5B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
AEON Co has a last 12-month revenue (LTM) of $70.9B and a last 12-month EBITDA of $4.1B.
In the most recent fiscal year, AEON Co achieved revenue of $70.1B and an EBITDA of $3.9B.
AEON Co expects next 12-month revenue of XXX and NTM EBITDA of XXX
See AEON Co valuation multiples based on analyst estimates| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue | $70.9B | XXX | $70.1B | XXX | XXX | XXX |
| Gross Profit | $26.8B | XXX | $26.0B | XXX | XXX | XXX |
| Gross Margin | 38% | XXX | 37% | XXX | XXX | XXX |
| EBITDA | $4.1B | XXX | $3.9B | XXX | XXX | XXX |
| EBITDA Margin | 6% | XXX | 6% | XXX | XXX | XXX |
| EBIT | $1.7B | XXX | $1.6B | XXX | XXX | XXX |
| EBIT Margin | 2% | XXX | 2% | XXX | XXX | XXX |
| Net Profit | $261M | XXX | $199M | XXX | XXX | XXX |
| Net Margin | 0% | XXX | 0% | XXX | XXX | XXX |
| Net Debt | XXX | XXX | $15.5B | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of July 16, 2025, AEON Co's stock price is JPY 4421 (or $31).
AEON Co has current market cap of JPY 3.81T (or $26.3B), and EV of JPY 5.56T (or $38.5B).
See AEON Co trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $38.5B | $26.3B | XXX | XXX | XXX | XXX | $0.30 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Start Free TrialAs of July 16, 2025, AEON Co has market cap of $26.3B and EV of $38.5B.
AEON Co's trades at 0.6x EV/Revenue multiple, and 9.8x EV/EBITDA.
Equity research analysts estimate AEON Co's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
AEON Co has a P/E ratio of 101.0x.
See valuation multiples for AEON Co and 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $26.3B | XXX | $26.3B | XXX | XXX | XXX |
| EV (current) | $38.5B | XXX | $38.5B | XXX | XXX | XXX |
| EV/Revenue | 0.5x | XXX | 0.6x | XXX | XXX | XXX |
| EV/EBITDA | 9.4x | XXX | 9.8x | XXX | XXX | XXX |
| EV/EBIT | 22.5x | XXX | 23.2x | XXX | XXX | XXX |
| EV/Gross Profit | 1.4x | XXX | n/a | XXX | XXX | XXX |
| P/E | 101.0x | XXX | 121.1x | XXX | XXX | XXX |
| EV/FCF | 165.3x | XXX | 10.4x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Start Free TrialAEON Co's last 12 month revenue growth is 4%
AEON Co's revenue per employee in the last FY averaged $0.2M, while opex per employee averaged $0.1M for the same period.
AEON Co's rule of 40 is 10% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
AEON Co's rule of X is 16% (created by Bessemer, rule of X is another metric relevant for SaaS companies only, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).
See operational valuation multiples for AEON Co and other 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | 4% | XXX | 4% | XXX | XXX | XXX |
| EBITDA Margin | 6% | XXX | 6% | XXX | XXX | XXX |
| EBITDA Growth | 7% | XXX | 7% | XXX | XXX | XXX |
| Rule of 40 | 10% | XXX | 10% | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | 16% | XXX | XXX | XXX |
| Revenue per Employee | XXX | XXX | $0.2M | XXX | XXX | XXX |
| Opex per Employee | XXX | XXX | $0.1M | XXX | XXX | XXX |
| S&M Expenses to Revenue | XXX | XXX | 1% | XXX | XXX | XXX |
| G&A Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| R&D Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| Opex to Revenue | XXX | XXX | 35% | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Lulu Retail | XXX | XXX | XXX | XXX | XXX | XXX |
| Coles Group | XXX | XXX | XXX | XXX | XXX | XXX |
| Myer Holdings | XXX | XXX | XXX | XXX | XXX | XXX |
| Woolworths Group | XXX | XXX | XXX | XXX | XXX | XXX |
| Central Retail | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
AEON Co acquired XXX companies to date.
Last acquisition by AEON Co was XXXXXXXX, XXXXX XXXXX XXXXXX . AEON Co acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Start Free Trial| When was AEON Co founded? | AEON Co was founded in 1926. |
| Where is AEON Co headquartered? | AEON Co is headquartered in Japan. |
| How many employees does AEON Co have? | As of today, AEON Co has 419.9K+ employees. |
| Is AEON Co publicy listed? | Yes, AEON Co is a public company listed on TKS. |
| What is the stock symbol of AEON Co? | AEON Co trades under 8267 ticker. |
| When did AEON Co go public? | AEON Co went public in 1974. |
| Who are competitors of AEON Co? | Similar companies to AEON Co include e.g. Lulu Retail, Coles Group, Myer Holdings, Woolworths Group. |
| What is the current market cap of AEON Co? | AEON Co's current market cap is $26.3B |
| What is the current revenue of AEON Co? | AEON Co's last 12 months revenue is $70.9B. |
| What is the current revenue growth of AEON Co? | AEON Co revenue growth (NTM/LTM) is 4%. |
| What is the current EV/Revenue multiple of AEON Co? | Current revenue multiple of AEON Co is 0.5x. |
| Is AEON Co profitable? | Yes, AEON Co is EBITDA-positive (as of the last 12 months). |
| What is the current EBITDA of AEON Co? | AEON Co's last 12 months EBITDA is $4.1B. |
| What is AEON Co's EBITDA margin? | AEON Co's last 12 months EBITDA margin is 6%. |
| What is the current EV/EBITDA multiple of AEON Co? | Current EBITDA multiple of AEON Co is 9.4x. |
| What is the current FCF of AEON Co? | AEON Co's last 12 months FCF is $233M. |
| What is AEON Co's FCF margin? | AEON Co's last 12 months FCF margin is 0%. |
| What is the current EV/FCF multiple of AEON Co? | Current FCF multiple of AEON Co is 165.3x. |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
