Member access

4-Traders Homepage  >  Shares  >  Tokyo  >  AEON CO., LTD.    8267   JP3388200002

AEON CO., LTD.

 (8267)
1
SummaryChart AnalysisNewsCalendarCompanyFinancialsConsensusRevisionsForum 
Income Statement Evolution
AEON CO., LTD. : Income Statement Evolution
Annual Income Statement Data
Actuals in M JPY Estimates in M JPY
Fiscal Period February 201120122013201420152016
Sales5 096 5695 206 1325 685 3035 936 8336 161 0496 310 314
Operating income (EBITDA)306 390331 467342 497371 909391 085415 530
Operating profit (EBIT)-148 564-191 721202 262-
Pre-Tax Profit (EBT)155 166138 230192 238196 949212 237228 975
Net income59 68866 75074 69774 52378 73686 233
EPS ( JPY)78,087,295,793,298,5108
Dividend per Share ( JPY)21,023,024,025,927,629,2
Yield1,62%1,77%1,85%2,00%2,13%2,25%
Announcement Date04/14/2011
06:10am		04/12/2012
06:12am		04/11/2013
07:32am		---
Finances - Leverage
AEON CO., LTD. : Finances - Leverage
Actuals in M JPY Estimates in M JPY
Fiscal Period February 201120122013201420152016
Debt835 6611 146 201931 5491 266 6331 363 5931 541 144
Finance------
Operating income (EBITDA)306 390331 467342 497371 909391 085415 530
Leverage
(Debt/EBITDA)		2,73x3,46x2,72x3,41x3,49x3,71x
Capital Expenditure-311 904328 011334 063345 063326 000
Book Value Per Share (BVPS)1 160  JPY1 216  JPY1 306  JPY1 324  JPY1 389  JPY1 467  JPY
Cash Flow per Share253  JPY265  JPY290  JPY313  JPY310  JPY385  JPY
Announcement Date04/14/2011
06:10am		04/12/2012
06:12am		04/11/2013
07:32am		---
Balance Sheet Analysis
AEON CO., LTD. : Balance Sheet Analysis
Assessed data source :
© 2013 Thomson Reuters
Advertisement
Financial Ratios

Size 2014e 2015e
Capitalization 1 030 508 M JPY -
Company Value 2 297 142 M JPY 2 394 101 M JPY
Valuation 2014e 2015e
PER (Price / EPS) 13,9x 13,2x
Capitalization / Revenue 0,17x 0,17x
EV / Revenue 0,39x 0,39x
EV / EBITDA 6,18x 6,12x
Yield (DPS / Price) 2,00% 2,13%
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 3,23% 3,28%
operating laverage (Delta EBIT / Delta Sales) - 1,46x
Net Margin (Net Profit / Revenue) 1,26% 1,28%
ROA (Net Profit / Asset) 1,87% 1,93%
ROE (Net Profit / Equities) 6,68% 6,68%
Rate of Dividend 27,8% 28,1%
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   5,63% 5,60%
Cash Flow / Sales (Taux d'autofinancement) 4,18% 3,98%
Capital Intensity (Assets / Sales) 0,67x 0,66x
Financial Leverage (Net Debt / EBITDA) 3,41x 3,49x
Price Earning Ratio
AEON CO., LTD. : Price Earning Ratio
EPS & Dividend
AEON CO., LTD. : EPS Dividend
Dynamic quotes  
ON
| OFF
My Watchlist|My Portfolio
4-traders.com :
About :
Copyright © 2013 Surperformance. All rights reserved.