AEON Co - Public Comps and Valuation Multiples

AEON Co Overview

About AEON Co

AEON Co Ltd is a holding company engaged in comprehensive finance, development, and services with a focus on retail businesses. The Comprehensive Finance segment covers credit cards, banking, insurance, and related services. The Developer segment handles shopping center development, leasing, facility management, amusement, and restaurants. The Discount Store (DS) segment operates discount stores, while the General Supermarket (GMS) segment includes supermarkets and bento delicatessen specialty stores. The Health & Wellness segment runs drugstores and pharmacies. The International segment focuses on retail in ASEAN and China. Services/Specialty Store includes casual fashion, footwear, and variety goods. Supermarket (SM) operates supermarkets, convenience stores, and small outlets.

Founded

1926

HQ

Employees

441.0K+

Website

aeon.info

Sectors

Department Stores

Financials

LTM Revenue $67.9B

LTM EBITDA $4.0B

EV

$44.5B

Valuation Multiples

Multiples.vc

Valuation Multiples for 15K+ Public Comps

Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.

Browse Valuation Multiples

AEON Co Financials

As of September 2025, AEON Co reported last 12-month revenue of $67.9B and EBITDA of $4.0B.

In the same period, AEON Co generated $25.6B in LTM gross profit and $282M in net income.

See AEON Co valuation multiples based on analyst estimates

AEON Co P&L

In the most recent fiscal year, AEON Co reported revenue of $66.5B and EBITDA of $3.7B.

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	$67.9B	XXX	$66.5B	XXX	XXX	XXX
Gross Profit	$25.6B	XXX	$24.6B	XXX	XXX	XXX
Gross Margin	38%	XXX	37%	XXX	XXX	XXX
EBITDA	$4.0B	XXX	$3.7B	XXX	XXX	XXX
EBITDA Margin	6%	XXX	6%	XXX	XXX	XXX
EBIT	$1.7B	XXX	$1.6B	XXX	XXX	XXX
EBIT Margin	3%	XXX	2%	XXX	XXX	XXX
Net Profit	$282M	XXX	$189M	XXX	XXX	XXX
Net Margin	0%	XXX	0%	XXX	XXX	XXX
Net Debt	XXX	XXX	$14.7B	XXX	XXX	XXX

Financial data powered by Morningstar, Inc.

.seo-only-financials-wrapper { position: static; left: auto; width: auto; height: auto; overflow: visible; }

Financial performance metrics for AEON Co including revenue, profitability, and margin analysis across different time periods. The company reported last twelve months revenue of $67.9B. EBITDA for the last twelve months was $4.0B. In the most recent fiscal year, AEON Co achieved $66.5B in revenue and $3.7B in EBITDA.
Financial Metric	Last Twelve Months (LTM)	Next Twelve Months (NTM)	Most Recent Fiscal Year	Current Fiscal Year (2025)	Next Fiscal Year (2026)	Two Years Forward (2027)
Total Revenue	$67.9B	Analyst estimates available to subscribers	$66.5B	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit	$25.6B	Analyst estimates available to subscribers	$24.6B	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit Margin	37.8% gross margin	Analyst estimates available to subscribers	37.0% gross profit margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA (Earnings Before Interest, Taxes, Depreciation, Amortization)	$4.0B	Analyst estimates available to subscribers	$3.7B	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA Margin	5.9% EBITDA margin	Analyst estimates available to subscribers	5.6% EBITDA margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT (Earnings Before Interest and Taxes)	$1.7B	Analyst estimates available to subscribers	$1.6B	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT Margin	2.5% EBIT margin	Analyst estimates available to subscribers	2.3% EBIT margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Income (Net Profit)	$282M	Analyst estimates available to subscribers	$189M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Profit Margin	0.4% net profit margin	Analyst estimates available to subscribers	0.3% net profit margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Debt Position	Detailed debt information available to subscribers	Detailed debt information available to subscribers	$14.7B	Detailed debt information available to subscribers	Detailed debt information available to subscribers	Detailed debt information available to subscribers

Financial Performance Summary for AEON Co

This financial data table provides comprehensive performance metrics for AEON Co, a company based in Japan. The metrics include revenue, profitability measures, and operational efficiency indicators across multiple time periods.

Recent Performance Highlights

AEON Co generated $67.9B in revenue over the last twelve months.
The company achieved $4.0B in EBITDA over the last twelve months.
Gross profit for the last twelve months was $25.6B.
Net income over the last twelve months reached $282M.

Fiscal Year Performance

In the most recent fiscal year, AEON Co reported $66.5B in total revenue.
Fiscal year EBITDA was $3.7B.
The company maintained a gross profit margin of 37.0% in the most recent fiscal year.
EBITDA margin for the fiscal year was 5.6%.
Net profit margin reached 0.3% in the most recent fiscal year.

This financial data is sourced from Morningstar, Inc. and represents the most recent available information for AEON Co. Forward-looking estimates and detailed financial projections are available through our premium subscription service.

AEON Co Stock Performance

AEON Co has current market cap of JPY 5.63T (or $36.9B), and EV of JPY 6.78T (or $44.5B).

Market Cap Evolution

AEON Co Stock Data

As of October 17, 2025, AEON Co's stock price is JPY 2180 (or $14).

See AEON Co trading valuation data

EV	Market Cap	Price 1D	Price 1M	Price 3M	Price 12M	EPS
$44.5B	$36.9B	XXX	XXX	XXX	XXX	$0.11

Benchmark Trading Valuation Multiples by Industry

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 Trial

AEON Co Valuation Multiples

AEON Co's trades at 0.7x EV/Revenue multiple, and 11.9x EV/EBITDA.

See valuation multiples for AEON Co and 15K+ public comps

AEON Co Financial Valuation Multiples

As of October 17, 2025, AEON Co has market cap of $36.9B and EV of $44.5B.

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 131.1x.

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Market cap (current)	$36.9B	XXX	$36.9B	XXX	XXX	XXX
EV (current)	$44.5B	XXX	$44.5B	XXX	XXX	XXX
EV/Revenue	0.7x	XXX	0.7x	XXX	XXX	XXX
EV/EBITDA	11.1x	XXX	11.9x	XXX	XXX	XXX
EV/EBIT	26.1x	XXX	28.3x	XXX	XXX	XXX
EV/Gross Profit	1.7x	XXX	n/a	XXX	XXX	XXX
P/E	131.1x	XXX	179.1x	XXX	XXX	XXX
EV/FCF	-140.7x	XXX	12.7x	XXX	XXX	XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Get AEON Co Valuation Multiples

Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.

Start Free Trial

AEON Co Margins & Growth Rates

AEON Co's last 12 month revenue growth is 6%

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 12% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).

AEON Co's rule of X is 21% (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 15K+ public comps

AEON Co Operational Valuation Multiples

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Revenue Growth	6%	XXX	5%	XXX	XXX	XXX
EBITDA Margin	6%	XXX	6%	XXX	XXX	XXX
EBITDA Growth	9%	XXX	9%	XXX	XXX	XXX
Rule of 40	12%	XXX	12%	XXX	XXX	XXX
Bessemer Rule of X	XXX	XXX	21%	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.

Valuation Multiples Across 220+ Verticals

Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!

Digital Therapeutics

Pharma Analytics

Private Equity

ERP Software

Developer Tools

Consumer SaaS

Streaming Platforms

Explore Valuation Multiples by Industry

Start Free Trial