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 $67.5B
LTM EBITDA $3.8B
$34.0B
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 of $67.5B and a last 12-month EBITDA of $3.8B.
In the most recent fiscal year, AEON Co achieved revenue of $63.5B and an EBITDA of $3.8B.
AEON Co expects next 12-month revenue of XXX and NTM EBITDA of XXX
See AEON Co valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $57.9B | $60.6B | XXX | XXX | XXX |
| Gross Profit | $20.7B | $22.2B | XXX | XXX | XXX |
| Gross Margin | 36% | 37% | XXX | XXX | XXX |
| EBITDA | $3.2B | $3.6B | XXX | XXX | XXX |
| EBITDA Margin | 5% | 6% | XXX | XXX | XXX |
| Net Profit | $43.2M | $142M | XXX | XXX | XXX |
| Net Margin | 0% | 0% | XXX | XXX | XXX |
| Net Debt | $11.8B | $12.3B | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, AEON Co's stock price is JPY 3929 (or $26).
AEON Co has current market cap of JPY 3.37T (or $22.4B), and EV of JPY 5.12T (or $34.0B).
See AEON Co trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $34.0B | $22.4B | XXX | XXX | XXX | XXX | $0.24 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 15, 2025, AEON Co has market cap of $22.4B and EV of $34.0B.
AEON Co's trades at 0.5x LTM EV/Revenue multiple, and 9.0x LTM EBITDA.
Analysts estimate AEON Co's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for AEON Co and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $34.0B | XXX | XXX | XXX |
| EV/Revenue | 0.5x | XXX | XXX | XXX |
| EV/EBITDA | 9.1x | XXX | XXX | XXX |
| P/E | 82.5x | XXX | XXX | XXX |
| P/E/Growth | 6.4x | XXX | XXX | XXX |
| EV/FCF | 13.5x | 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.
Sign UpAEON Co's NTM/LTM revenue growth is 2%
AEON Co's revenue per employee for the last fiscal year averaged $0.2M, while opex per employee averaged $0.1M for the same period.
Over next 12 months, AEON Co's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate AEON Co's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for AEON Co and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 5% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 6% | XXX | XXX | XXX | XXX |
| EBITDA Growth | 13% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 8% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.2M | XXX | XXX | XXX | XXX |
| Opex per Employee | $0.1M | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | 1% | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 2% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 34% | XXX | 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.
Sign Up| 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 $22.4B |
| What is the current revenue of AEON Co? | AEON Co's last 12-month revenue is $67.5B. |
| What is the current EBITDA of AEON Co? | AEON Co's last 12-month EBITDA is $3.8B. |
| What is the current EV/Revenue multiple of AEON Co? | Current revenue multiple of AEON Co is 0.5x. |
| What is the current EV/EBITDA multiple of AEON Co? | Current EBITDA multiple of AEON Co is 9.0x. |
| What is the current revenue growth of AEON Co? | AEON Co revenue growth between 2023 and 2024 was 5%. |
| Is AEON Co profitable? | Yes, AEON Co is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
