Aeon Co., Ltd.

TSE:8267 Stock Report

Market Cap: JP¥4.2t

Aeon Future Growth

Future criteria checks 2/6

Aeon is forecast to grow earnings and revenue by 17.9% and 4.6% per annum respectively. EPS is expected to grow by 17.3% per annum. Return on equity is forecast to be 10.4% in 3 years.

Key information

17.9%

Earnings growth rate

17.26%

EPS growth rate

Consumer Retailing earnings growth10.7%
Revenue growth rate4.6%
Future return on equity10.40%
Analyst coverage

Good

Last updated16 Apr 2026

Recent future growth updates

Analysis Article • Apr 11

Aeon Co., Ltd. Just Recorded A 11% EPS Beat: Here's What Analysts Are Forecasting Next

Shareholders might have noticed that Aeon Co., Ltd. ( TSE:8267 ) filed its yearly result this time last week. The early...

Recent updates

Narrative Update • May 01

8267: Dividend Outlook And Margin Improvement Will Drive Future Earnings Upside

Aeon’s analyst price target remains at ¥2,600. Analysts highlight updated assumptions for a higher discount rate, slightly softer revenue growth, improved profit margins, and a lower future P/E multiple as justification for keeping the target unchanged.
Analysis Article • Apr 17

We Think Aeon's (TSE:8267) Profit Is Only A Baseline For What They Can Achieve

Even though Aeon Co., Ltd. ( TSE:8267 ) posted strong earnings, investors appeared to be underwhelmed. We have done...
Narrative Update • Apr 16

8267: Higher P/E And Impairment Charge Will Limit Upside Despite Dividend Plans

Analysts have reduced Aeon's fair value estimate from ¥1,862.5 to ¥1,832.5. This change reflects updated views on a slightly higher discount rate, more conservative assumptions for revenue growth and profit margins, and a revised future P/E of 59.97x. What's in the News Aeon issued consolidated earnings guidance for the fiscal year ending February 28, 2027, with expected operating revenue of ¥12,000,000 million, operating profit of ¥340,000 million, profit attributable to owners of the parent of ¥73,000 million, and basic EPS of ¥26.39 (company guidance).
Analysis Article • Apr 11

Aeon Co., Ltd. Just Recorded A 11% EPS Beat: Here's What Analysts Are Forecasting Next

Shareholders might have noticed that Aeon Co., Ltd. ( TSE:8267 ) filed its yearly result this time last week. The early...
Narrative Update • Apr 02

8267: Raised Guidance And Tsuruha Consolidation Will Continue To Leave Shares Overpriced

Aeon’s analyst price target has been revised to ¥550, with analysts pointing to updated assumptions around revenue growth, profit margin, discount rate and a lower implied future P/E as key drivers of the change in view. What's in the News Aeon held an Analyst/Investor Day, providing the market with additional detail on its plans and assumptions around future performance (Key Developments).
Narrative Update • Mar 19

8267: Consolidation Of Tsuruha Will Drive Portfolio Reforms And Earnings Upside

The analyst price target for Aeon remains at ¥2,600. Analysts point to a slightly higher discount rate, softer assumed revenue growth and profit margins, and a higher future P/E multiple as offsetting factors that together support keeping the target unchanged.
Narrative Update • Mar 04

8267: Higher P/E Assumptions Will Restrain Upside Despite Earnings Guidance Update

Aeon’s analyst price target has shifted from ¥1,814 to ¥1,863 as analysts factor in updated assumptions for the discount rate, revenue growth, profit margin and future P/E expectations. What's in the News Aeon held an Analyst/Investor Day, giving the market an updated view of its business plans and capital allocation priorities (Key Developments).
Narrative Update • Feb 18

8267: Consolidation Of Tsuruha And Portfolio Reforms Will Shape Earnings Outlook

Analysts have adjusted their price target for Aeon to ¥2,600 from ¥4,800, reflecting updated assumptions around slightly lower discount rates, higher revenue growth, a higher profit margin, and a higher future P/E multiple. What's in the News Aeon revised its consolidated earnings guidance for the fiscal year ending February 28, 2026, now expecting operating revenue of ¥10,700,000 million and operating profit of ¥275,000 million, with net income attributable to owners of parent in a range of ¥60,000 million to ¥70,000 million and net income per share projected at ¥22.35 to ¥26.07, compared with prior net income guidance of ¥40,000 million and net income per share of ¥15.49 (Key Developments).
Narrative Update • Feb 04

8267: Elevated Guidance And Tsuruha Consolidation Will Likely Leave Shares Overpriced

Aeon’s analyst price target has shifted from ¥223.02 to ¥550.00 as analysts now apply higher assumptions for revenue growth, profit margins, and future P/E multiples, while using a slightly lower discount rate. What's in the News Aeon raised its consolidated guidance for the fiscal year ending February 28, 2026.
Narrative Update • Jan 21

8267: Tender Offer And Lower Future P/E Will Limit Upside

Aeon’s analyst price target has shifted modestly higher to US$1,814.29 from US$1,792.86 as analysts factor in updated assumptions for revenue growth, profit margins, the discount rate and a lower future P/E multiple. What's in the News Aeon revised its consolidated earnings guidance for the fiscal year ending February 28, 2026, and now expects operating revenue of ¥10.7b and operating profit of ¥275,000m.
Narrative Update • Jan 07

8267: Tender Offer And High Future P/E Will Likely Limit Upside

Analysts have nudged their price target on Aeon slightly higher to reflect updated assumptions around discount rates, revenue growth, profit margins and future P/E. The revised valuation is now framed around a fair value of $1,792.86 per share.
Narrative Update • Dec 23

8267: Rising Profit Margins Will Likely Fail To Offset Multiple Compression

Analysts have raised their price target on Aeon from approximately $1,630.95 to $1,792.86. This reflects improved profit margin assumptions and a lower expected future P E multiple, despite slightly softer long term revenue growth forecasts.
Narrative Update • Dec 09

8267: Elevated Future P E Multiple Will Likely Pressure Share Returns

Analysts have nudged their price target on Aeon slightly higher to approximately $1,631 per share, reflecting modestly higher long term growth and profitability assumptions despite a marginally increased discount rate. What's in the News Aeon Co., Ltd.
Narrative Update • Nov 25

8267: Rising P E Ratio Will Likely Intensify Downside Risks This Year

Narrative Update on Aeon: Analyst Price Target Revision Analysts have raised their price target for Aeon from $1,573.81 to $1,630.95. They cite modest adjustments in discount rates and projected growth assumptions as key factors behind the upward revision.
Narrative Update • Nov 08

8267: Elevated P E Ratio Will Heighten Downside Risk in Coming Quarters

Narrative Update on Aeon: Analyst Price Target Revision Analysts have raised Aeon's fair value estimate from $1,392.86 to $1,573.81. They cite improvements in expected revenue growth and profit margins as factors supporting the higher forecast.
Narrative Update • Oct 25

Aging Demographics And Digital Trends Will Shape Retail Profits Ahead

Analysts have raised Aeon's fair value estimate from $1,331 to $1,393. This change reflects increased revenue growth forecasts and improved profit margin expectations.
Narrative Update • Oct 11

Japan Aging And Asia Digital Shift Will Reconfigure Retail Landscape

Analysts have raised their price target for Aeon from $1,278.62 to $1,331.00. They cite improved profit margins, even though the revenue growth outlook is slightly tempered and the discount rate is incrementally higher.
Narrative Update • Sep 27

Japan Aging And Asia Digital Shift Will Reconfigure Retail Landscape

Aeon's improved net profit margin and a modest decline in its future P/E multiple have contributed to a slight upward revision of the consensus analyst price target from ¥1250 to ¥1279. What's in the News Aeon reported an extraordinary impairment loss of JPY 8,131 million for the three months ended May 31, 2025, significantly higher than JPY 979 million a year earlier.
Narrative Update • Sep 12

Japan Aging And Asia Digital Shift Will Reconfigure Retail Landscape

Aeon's consensus price target has been raised to ¥1250, primarily reflecting a modest expansion in its forward P/E multiple while net profit margin remains steady. What's in the News Aeon reported an extraordinary impairment loss of JPY 8,131 million for the three months ended May 31, 2025, significantly higher than JPY 979 million a year ago.
Narrative Update • Aug 28

Japan Aging And Asia Digital Shift Will Reconfigure Retail Landscape

Aeon's consensus price target has been sharply reduced, as a lower discount rate was outweighed by a higher future P/E, bringing fair value down significantly from ¥3664 to ¥1297. What's in the News Reported extraordinary impairment loss of JPY 8,131 million for the quarter, significantly higher than JPY 979 million a year earlier.
User avatar
New Narrative • Jan 26

Climate Volatility Will Impact Retail Sales, But TOPVALU BESTPRICE Could Draw More Customers Ahead

Record high temperatures affecting retail segments may pressure future Aeon revenue growth due to sales pattern impacts.

Earnings and Revenue Growth Forecasts

TSE:8267 - Analysts future estimates and past financials data (JPY Millions)
DateRevenueEarningsFree Cash FlowCash from OpAvg. No. Analysts
2/28/202912,410,803124,136192,915688,8486
2/29/202812,156,652104,159123,436600,4828
2/28/202711,714,54475,775213,084662,2268
2/28/202610,715,34272,677598,0531,126,589N/A
11/30/202510,413,70435,299N/AN/AN/A
8/31/202510,325,41227,343606,4281,128,597N/A
5/31/202510,252,55718,865N/AN/AN/A
2/28/202510,134,87728,783100,260566,218N/A
11/30/20249,998,27810,666N/AN/AN/A
8/31/20249,841,65726,86247,067457,212N/A
5/31/20249,677,97532,089N/AN/AN/A
2/29/20249,553,55744,692-27,749368,487N/A
11/30/20239,420,89243,422N/AN/AN/A
8/31/20239,340,97426,661-37,787364,954N/A
5/31/20239,238,39419,737N/AN/AN/A
2/28/20239,116,82321,38162,862433,710N/A
11/30/20228,987,17611,778N/AN/AN/A
8/31/20228,858,22219,954137,583469,950N/A
5/31/20228,765,96920,875N/AN/AN/A
2/28/20228,715,9576,504-148,069204,452N/A
11/30/20218,661,939-17,390N/AN/AN/A
8/31/20218,678,297-8,880128,973444,556N/A
5/31/20218,680,847-12,050N/AN/AN/A
2/28/20218,603,910-71,02495,206396,461N/A
11/30/20208,609,740-29,409N/AN/AN/A
8/31/20208,584,524-34,509-177,154169,797N/A
5/31/20208,564,136-22,793N/AN/AN/A
2/29/20208,604,20726,838206,898624,660N/A
11/30/20198,565,85616,664N/AN/AN/A
8/31/20198,542,02916,868N/A616,559N/A
5/31/20198,529,93112,737N/AN/AN/A
2/28/20198,518,21523,637N/A469,874N/A
11/30/20188,522,80529,556N/AN/AN/A
8/31/20188,487,81030,864N/A510,936N/A
5/31/20188,426,53127,401N/AN/AN/A
2/28/20188,390,01224,522N/A463,911N/A
11/30/20178,316,85624,107N/AN/AN/A
8/31/20178,266,91120,845N/A368,838N/A
5/31/20178,232,11721,188N/AN/AN/A
2/28/20178,210,14511,255N/A294,893N/A
11/30/20168,240,5436,226N/AN/AN/A
8/31/20168,213,680-1,493N/A229,893N/A
5/31/20168,203,457-5,266N/AN/AN/A
2/29/20168,176,7326,008N/A43,156N/A
11/30/20158,037,582-4,769N/AN/AN/A
8/31/20157,721,91542,177N/A215,855N/A
5/31/20157,384,96245,779N/AN/AN/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: 8267's forecast earnings growth (17.9% per year) is above the savings rate (0.8%).

Earnings vs Market: 8267's earnings (17.9% per year) are forecast to grow faster than the JP market (10.2% per year).

High Growth Earnings: 8267's earnings are forecast to grow, but not significantly.

Revenue vs Market: 8267's revenue (4.6% per year) is forecast to grow slower than the JP market (6.1% per year).

High Growth Revenue: 8267's revenue (4.6% per year) is forecast to grow slower than 20% per year.

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: 8267's Return on Equity is forecast to be low in 3 years time (10.4%).

Discover growth companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2026/05/09 07:22
End of Day Share Price 2026/05/08 00:00
Earnings2026/02/28
Annual Earnings2026/02/28

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* Example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on Github.

Analyst Sources

Aeon Co., Ltd. is covered by 18 analysts. 8 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Ryota HimenoBarclays
Hidehiko AokiBofA Global Research
Masataka KunitoCitigroup Inc