AEON イオン（株）
Official name: AEON CO., LTD.
Code 8267 · Prime market · Sector: Retail Trade
Themes: no theme matched this company's filings
Next results date: , as the company's IR page states
ROE, equity ratio, FCF margin and growth come from the latest annual report on EDINET. PBR and dividend yield use the weekly reference close. Ranks compare with the companies among the 100 that have a value.
In plain words
- Revenue grew 4.3% a year over the 5 fiscal years to February 2026.
- Operating cash flow was 15.50 times net profit in the fiscal year to February 2026.
- Free cash flow was ¥37.9 billion in the fiscal year to February 2026, 0.4% of revenue.
- The dividend was ¥13.7 per share in the fiscal year to February 2026, covered 1.96 times by earnings per share.
- Equity was 7.9% of total assets at the end of February 2026.
Growth
Yearly growth of revenue, earnings per share and the dividend over 5 fiscal years (CAGR).
+4.3%
+2.7%
Revenue
Notes
- Revenue (2020-02-28): disagrees with summary table by 12.77%
- Revenue (2021-02-28): disagrees with summary table by 11.95%
- Revenue (2025-02-28): disagrees with summary table by 12.88%
- Revenue (2026-02-28): disagrees with summary table by 12.69%
- FY ended February 2022, FY ended February 2023, FY ended February 2024, FY ended February 2025, FY ended February 2026: read from S100Y5VH, shown as filed. Amended annual reports filed later: S100YQ6Y (Corrections filed).
Show data table
| Date | Revenue |
|---|---|
| 2017-02-28 | ¥8,210,145,000,000 |
| 2018-02-28 | ¥8,390,012,000,000 |
| 2019-02-28 | ¥8,518,215,000,000 |
| 2020-02-28 | ¥7,505,415,000,000 |
| 2021-02-28 | ¥7,576,142,000,000 |
| 2022-02-28 | ¥8,715,957,000,000 |
| 2023-02-28 | ¥9,116,823,000,000 |
| 2024-02-28 | ¥9,553,557,000,000 |
| 2025-02-28 | ¥8,829,564,000,000 |
| 2026-02-28 | ¥9,355,439,000,000 |
Basic EPS / DPS
- Basic EPS
- DPS
Notes
- Basic EPS (2017-02-28, 2018-02-28, 2019-02-28, 2020-02-28, 2021-02-28): adjusted for 3:1 split effective 2025-09-01
- DPS (2017-02-28, 2018-02-28, 2019-02-28, 2020-02-28, 2021-02-28, 2022-02-28, 2023-02-28, 2024-02-28, 2025-02-28): adjusted for 3:1 split effective 2025-09-01
- FY ended February 2022, FY ended February 2023, FY ended February 2024, FY ended February 2025, FY ended February 2026: read from S100Y5VH, shown as filed. Amended annual reports filed later: S100YQ6Y (Corrections filed).
Show data table
| Date | Basic EPS | DPS |
|---|---|---|
| 2017-02-28 | ¥4.48 | ¥10 |
| 2018-02-28 | ¥9.74 | ¥10 |
| 2019-02-28 | ¥9.37 | ¥11.33 |
| 2020-02-28 | ¥10.63 | ¥12 |
| 2021-02-28 | −¥28.02 | ¥12 |
| 2022-02-28 | ¥2.56 | ¥12 |
| 2023-02-28 | ¥8.37 | ¥12 |
| 2024-02-28 | ¥17.42 | ¥12 |
| 2025-02-28 | ¥10.57 | ¥13.33 |
| 2026-02-28 | ¥26.87 | ¥13.7 |
How it's calculated
- CAGR (compound annual growth rate):
CAGR = (Last / First)^(1 / years) - 1 - EPS (Earnings Per Share / 1株当たり利益):
EPS = Net profit attributable to owners / Shares outstanding
Short periods from a fiscal-year change are skipped. A starting value of zero or below gives no rate.
Profitability
Profit per yen of sales and of assets, and the three DuPont factors that multiply to ROE (ROE, ROA, DuPont analysis).
Operating margin
Notes
- Operating margin (2017-02-28, 2018-02-28, 2019-02-28, 2022-02-28, 2023-02-28, 2024-02-28): using ordinary income (経常利益) (operating income not separately tagged)
- Operating margin (2020-02-28): disagrees with summary table by 12.77%
- Operating margin (2021-02-28): disagrees with summary table by 11.95%
- Operating margin (2025-02-28): disagrees with summary table by 12.88%
- Operating margin (2026-02-28): disagrees with summary table by 12.69%
Show data table
| Date | Operating margin |
|---|---|
| 2017-02-28 | 2.282% |
| 2018-02-28 | 2.548% |
| 2019-02-28 | 2.525% |
| 2020-02-28 | 2.872% |
| 2021-02-28 | 1.988% |
| 2022-02-28 | 1.917% |
| 2023-02-28 | 2.234% |
| 2024-02-28 | 2.486% |
| 2025-02-28 | 2.693% |
| 2026-02-28 | 2.891% |
Return on equity
Notes
- FY ended February 2022, FY ended February 2023, FY ended February 2024, FY ended February 2025, FY ended February 2026: read from S100Y5VH, shown as filed. Amended annual reports filed later: S100YQ6Y (Corrections filed).
Show data table
| Date | Return on equity |
|---|---|
| 2017-02-28 | 1% |
| 2018-02-28 | 2.1% |
| 2019-02-28 | 2.1% |
| 2020-02-28 | 2.5% |
| 2021-02-28 | −7% |
| 2022-02-28 | 0.7% |
| 2023-02-28 | 2.2% |
| 2024-02-28 | 4.4% |
| 2025-02-28 | 2.6% |
| 2026-02-28 | 6.4% |
Net margin / ROA
- Net margin
- ROA
Notes
- Net margin (2020-02-28): disagrees with summary table by 12.77%
- Net margin (2021-02-28): disagrees with summary table by 11.95%
- Net margin (2025-02-28): disagrees with summary table by 12.88%
- Net margin (2026-02-28): disagrees with summary table by 12.69%
Show data table
| Date | Net margin | ROA |
|---|---|---|
| 2017-02-28 | 0.137% | 0.129% |
| 2018-02-28 | 0.292% | 0.259% |
| 2019-02-28 | 0.277% | 0.235% |
| 2020-02-28 | 0.358% | 0.243% |
| 2021-02-28 | −0.937% | −0.619% |
| 2022-02-28 | 0.075% | 0.056% |
| 2023-02-28 | 0.235% | 0.173% |
| 2024-02-28 | 0.468% | 0.345% |
| 2025-02-28 | 0.308% | 0.196% |
| 2026-02-28 | 0.777% | 0.473% |
Asset turnover / Leverage (assets / equity)
- Asset turnover
- Leverage (assets / equity)
Notes
- Asset turnover (2020-02-28): disagrees with summary table by 12.77%
- Asset turnover (2021-02-28): disagrees with summary table by 11.95%
- Asset turnover (2025-02-28): disagrees with summary table by 12.88%
- Asset turnover (2026-02-28): disagrees with summary table by 12.69%
Show data table
| Date | Asset turnover | Leverage (assets / equity) |
|---|---|---|
| 2017-02-28 | 0.94x | 4.7x |
| 2018-02-28 | 0.89x | 4.93x |
| 2019-02-28 | 0.85x | 5.36x |
| 2020-02-28 | 0.68x | 5.98x |
| 2021-02-28 | 0.66x | 6.54x |
| 2022-02-28 | 0.75x | 6.42x |
| 2023-02-28 | 0.74x | 6.26x |
| 2024-02-28 | 0.74x | 6.2x |
| 2025-02-28 | 0.64x | 6.48x |
| 2026-02-28 | 0.61x | 6.97x |
How it's calculated
- ROE (Return on Equity):
ROE = Net profit attributable to owners / Equity - ROA (Return on Assets):
ROA = Net profit attributable to owners / Total assets - DuPont analysis:
ROE = (Net profit / Revenue) x (Revenue / Total assets) x (Total assets / Equity)
The ROE line is the company's filed figure, computed on average equity. The DuPont factors use year-end figures, so their product can differ slightly.
Cash
Cash from operations, cash spent on investment, and what was left (free cash flow, cash conversion).
Free cash flow and its inputs
Notes
- FCF margin (2020-02-28): disagrees with summary table by 12.77%
- FCF margin (2021-02-28): disagrees with summary table by 11.95%
- FCF margin (2025-02-28): disagrees with summary table by 12.88%
- FCF margin (2026-02-28): disagrees with summary table by 12.69%
- FY ended February 2022, FY ended February 2023, FY ended February 2024, FY ended February 2025, FY ended February 2026: read from S100Y5VH, shown as filed. Amended annual reports filed later: S100YQ6Y (Corrections filed).
Show data table
| Date | Free cash flow | Operating cash flow | Investing cash flow | Financing cash flow | FCF margin | Cash conversion |
|---|---|---|---|---|---|---|
| 2017-02-28 | +¥27,183,000,000 | +¥294,893,000,000 | −¥267,710,000,000 | +¥81,450,000,000 | 0.331% | 26.2x |
| 2018-02-28 | +¥36,057,000,000 | +¥463,911,000,000 | −¥427,854,000,000 | +¥28,641,000,000 | 0.43% | 18.92x |
| 2019-02-28 | −¥192,542,000,000 | +¥469,874,000,000 | −¥662,416,000,000 | +¥143,792,000,000 | −2.26% | 19.88x |
| 2020-02-28 | +¥283,168,000,000 | +¥624,660,000,000 | −¥341,492,000,000 | +¥51,164,000,000 | 3.773% | 23.28x |
| 2021-02-28 | +¥54,647,000,000 | +¥396,461,000,000 | −¥341,814,000,000 | +¥24,290,000,000 | 0.721% | — |
| 2022-02-28 | −¥139,402,000,000 | +¥204,452,000,000 | −¥343,854,000,000 | −¥2,207,000,000 | −1.599% | 31.43x |
| 2023-02-28 | +¥98,587,000,000 | +¥433,710,000,000 | −¥335,123,000,000 | +¥1,853,000,000 | 1.081% | 20.28x |
| 2024-02-28 | −¥140,389,000,000 | +¥368,487,000,000 | −¥508,876,000,000 | −¥15,867,000,000 | −1.469% | 8.25x |
| 2025-02-28 | +¥87,408,000,000 | +¥566,218,000,000 | −¥478,810,000,000 | +¥881,000,000 | 0.99% | 20.84x |
| 2026-02-28 | +¥37,924,000,000 | +¥1,126,589,000,000 | −¥1,088,665,000,000 | +¥40,089,000,000 | 0.405% | 15.5x |
Cash and cash equivalents at year end
Notes
- FY ended February 2022, FY ended February 2023, FY ended February 2024, FY ended February 2025, FY ended February 2026: read from S100Y5VH, shown as filed. Amended annual reports filed later: S100YQ6Y (Corrections filed).
Show data table
| Date | Cash and cash equivalents |
|---|---|
| 2017-02-28 | ¥802,099,000,000 |
| 2018-02-28 | ¥870,013,000,000 |
| 2019-02-28 | ¥814,479,000,000 |
| 2020-02-28 | ¥1,141,171,000,000 |
| 2021-02-28 | ¥1,217,054,000,000 |
| 2022-02-28 | ¥1,090,923,000,000 |
| 2023-02-28 | ¥1,214,462,000,000 |
| 2024-02-28 | ¥1,064,093,000,000 |
| 2025-02-28 | ¥1,172,102,000,000 |
| 2026-02-28 | ¥1,263,123,000,000 |
How it's calculated
- Free cash flow (FCF):
FCF = Operating cash flow + Investing cash flow - FCF margin:
FCF margin = Free cash flow / Revenue - Cash conversion:
Cash conversion = Operating cash flow / Net profit attributable to owners - Cash / total assets:
Cash and cash equivalents at year end / Total assets
Investing cash flow is negative when the company invests, so FCF is operating cash flow minus what was invested. Filings give no consistent debt line, so cash is shown against total assets instead of as net cash.
Dividends
The dividend per share over time, the share of profit it took, its size against book value, and how many times earnings covered it (DOE, dividend cover, payout ratio).
9 consecutive fiscal years without a dividend cut, including 2 years of increases in a row. The count runs back from the latest year with a dividend figure and stops at a gap or a fiscal-year change.
Source: Financial Services Agency (EDINET), KabuFacts · as of 2026-05-25 Download CSV
Payout ratio
Notes
- Payout ratio (2017-02-28, 2018-02-28, 2019-02-28, 2020-02-28, 2022-02-28, 2023-02-28, 2024-02-28, 2025-02-28): adjusted for 3:1 split effective 2025-09-01
- Payout ratio (2021-02-28): not computable (loss year or zero EPS)
Show data table
| Date | Payout ratio |
|---|---|
| 2017-02-28 | 223.214% |
| 2018-02-28 | 102.635% |
| 2019-02-28 | 120.953% |
| 2020-02-28 | 112.923% |
| 2021-02-28 | — |
| 2022-02-28 | 468.75% |
| 2023-02-28 | 143.369% |
| 2024-02-28 | 68.886% |
| 2025-02-28 | 126.143% |
| 2026-02-28 | 50.986% |
How it's calculated
- DOE (Dividend on Equity):
DOE = Dividend per share / Book value per share - Dividend cover:
Dividend cover = EPS / DPS - Sustainable growth rate:
Sustainable growth = ROE x (1 - Payout ratio) - Payout ratio:
Payout ratio = DPS / EPS
Balance sheet
Equity as a share of assets, Altman's Z'' balance-sheet score and the nine Piotroski accounting checks (equity ratio, Altman Z'', Piotroski F-score).
Equity ratio
Notes
- FY ended February 2022, FY ended February 2023, FY ended February 2024, FY ended February 2025, FY ended February 2026: read from S100Y5VH, shown as filed. Amended annual reports filed later: S100YQ6Y (Corrections filed).
Show data table
| Date | Equity ratio |
|---|---|
| 2017-02-28 | 12.9% |
| 2018-02-28 | 12.2% |
| 2019-02-28 | 10.9% |
| 2020-02-28 | 9.6% |
| 2021-02-28 | 8.5% |
| 2022-02-28 | 8.2% |
| 2023-02-28 | 8% |
| 2024-02-28 | 8.1% |
| 2025-02-28 | 7.7% |
| 2026-02-28 | 7.9% |
Net income, total assets and equity
- Net income (owners of parent)
- Total assets
- Net assets
Notes
- FY ended February 2022, FY ended February 2023, FY ended February 2024, FY ended February 2025, FY ended February 2026: read from S100Y5VH, shown as filed. Amended annual reports filed later: S100YQ6Y (Corrections filed).
Show data table
| Date | Net income (owners of parent) | Total assets | Net assets |
|---|---|---|---|
| 2017-02-28 | +¥11,255,000,000 | ¥8,750,856,000,000 | ¥1,862,410,000,000 |
| 2018-02-28 | +¥24,522,000,000 | ¥9,452,756,000,000 | ¥1,916,737,000,000 |
| 2019-02-28 | +¥23,637,000,000 | ¥10,045,380,000,000 | ¥1,875,364,000,000 |
| 2020-02-28 | +¥26,838,000,000 | ¥11,062,685,000,000 | ¥1,849,278,000,000 |
| 2021-02-28 | −¥71,024,000,000 | ¥11,481,268,000,000 | ¥1,755,776,000,000 |
| 2022-02-28 | +¥6,504,000,000 | ¥11,633,083,000,000 | ¥1,812,423,000,000 |
| 2023-02-28 | +¥21,381,000,000 | ¥12,341,523,000,000 | ¥1,970,232,000,000 |
| 2024-02-28 | +¥44,692,000,000 | ¥12,940,869,000,000 | ¥2,087,201,000,000 |
| 2025-02-28 | +¥27,168,000,000 | ¥13,833,319,000,000 | ¥2,135,271,000,000 |
| 2026-02-28 | +¥72,677,000,000 | ¥15,369,658,000,000 | ¥2,204,267,000,000 |
Altman Z'' score
Z'' was 0.56 in the fiscal year to February 2026, in what Altman calls the distress zone. His bands: above 2.6 safe, 1.1 to 2.6 grey, below 1.1 distress.
- X1 working capital / total assets0.026 × 6.56 = 0.17
- X2 retained earnings / total assets0.031 × 3.26 = 0.1
- X3 operating income / total assets0.018 × 6.72 = 0.12
- X4 equity / total liabilities0.167 × 1.05 = 0.18
- Z''0.56
Source: Financial Services Agency (EDINET), KabuFacts · as of 2026-05-25 Download CSV
Piotroski checklist
Comparing the fiscal year to February 2026 with the year before: 5 of the 9 checks that could be evaluated (9 in total) answered yes.
- Net profit is positive (ROA above zero)Yes
- Operating cash flow is positiveYes
- ROA higher than the year beforeYes
- Operating cash flow larger than net profitYes
- Liabilities / total assets lower than the year beforeNo
- Current ratio higher than the year beforeYes
- No increase in shares issuedNo
- Gross margin higher than the year beforeNo
- Asset turnover higher than the year beforeNo
How it's calculated
- Equity ratio:
Equity ratio = Equity / Total assets - Altman Z'' score:
Z'' = 6.56 x (Working capital / Total assets) + 3.26 x (Retained earnings / Total assets) + 6.72 x (Operating income / Total assets) + 1.05 x (Equity / Total liabilities) - Piotroski F-score:
F-score = number of the nine checks passed (shown as 'passed of evaluated')
Z'' is Altman's 1995 form for non-manufacturers and non-US companies, using book equity rather than the share price. Piotroski's debt check uses liabilities divided by total assets, because filings carry no consistent debt line. A check whose input is missing counts neither way.
Owners & people
Who holds the shares by category, the company-reported total shareholder return, and the workforce (shareholder composition, TSR, average salary).
Shareholding by owner category
- Financial institutions34.5%99 shareholders
- Individuals and others30%1,078,907 shareholders
- Foreign corporations etc.19.3%800 shareholders
- Other corporations14.8%2,513 shareholders
- Securities firms1.5%38 shareholders
- Foreign individuals0%2,813 shareholders
Note: treasury shares are not a separate category here: filings count them inside individuals and others (個人その他).
TSR rows share one starting point: the fiscal year end five years before the latest report. The first row covers one year and the last covers five. 100% means the holding, dividends included, was worth what it cost; the company reports the figure.
People
179,230
¥9.3 million
49.3 years
18.5 years
¥52.2 million
Average salary, age and tenure cover the parent company's own employees (提出会社), as filed. Revenue per employee divides group revenue by group employees.
Where each figure comes from
Each trail lists every year with its EDINET filing and the exact XBRL line.
Weekly snapshot
| Reference close† | Market cap (issued shares)‡ | PER (actual)‡ | PBR‡ | Yield (trailing)‡ | ROE‡ | Equity ratio‡ |
|---|---|---|---|---|---|---|
| ¥1,211 | ¥3.37 trillion | 45.07x | 2.75x | 1.13% | 6.4% | 7.9% |
† Reference close for the week ending 9 October 2026. ‡ Computed from the EDINET filings and the reference close.
IR events
Next: · Results
| JST | Event | Company's own title | Status |
|---|---|---|---|
| Results | 15:30 2027年2月期 第2四半期決算発表 | Scheduled | |
Subscribe in your calendar (AEON)Google CalendarOutlook.ics file
The past year
None listed on the company's IR page for this period.
Corrections filed
Amended reports filed on EDINET since 12 October 2021, newest first (1).
- : Amended annual securities report, for the fiscal year 1 March 2025 to 28 February 2026 (amends S100Y5VH)
Capital actions
EDINET filings in the 12 months to 9 October 2026.
Buybacks
No buyback filings (自己株券買付状況報告書) found for this company in the trailing 12 months.
Large-holding filings
| Date | Filer | Type | Holding ratio | Prior ratio | EDINET docID |
|---|---|---|---|---|---|
| 2026-09-07 | 株式会社みずほ銀行 | Change report (exempt securities) | 6.35% | 7.36% | S100Z0KB |
| 2026-04-06 | 三井住友信託銀行株式会社 | Change report (exempt securities) | 4.78% | 5.24% | S100XWC7 |
Takeover-bid filings
| Date | Type | Filer | EDINET docID |
|---|---|---|---|
| 2026-01-09 | Target's opinion statement | 株式会社サンデー | S100XF5N |
| 2026-01-09 | TOB filing (bidder) | イオン株式会社 | S100XEUL |
| 2025-12-04 | Target's opinion statement | 株式会社ツルハホールディングス | S100X8GH |
| 2025-12-03 | TOB filing (bidder) | イオン株式会社 | S100X7UK |
Leverage
Liabilities were 11.66x equity, worked out from the equity ratio as (1 ÷ equity ratio) − 1. It is an estimate from the balance sheet, not a reported debt figure.
Rank among the 100 companies on six measures
Each rank is a percentile among the companies with a value: 0 is the lowest, 100 the highest. "Shareholder returns" counts dividend growth only, not buybacks.
| Measure | Rank among the 100 (percentile) | Inputs |
|---|---|---|
| Growth (5y revenue CAGR) | 10 | 5y revenue CAGR: 4.31% · Stocks ranked (n): 87 |
| Profitability (ROE, 3y average) | 5 | ROE (3y average): 4.47% · Stocks ranked (n): 100 |
| Balance sheet (equity ratio) | 9 | Equity ratio: 7.9% · Stocks ranked (n): 100 |
| Valuation vs own history (PBR) | insufficient data | Current PBR: 2.75x · 10y median PBR: — · Stocks ranked (n): 0 |
| Shareholder returns (DPS CAGR) | 7 | 5y DPS CAGR: 2.69% · Buyback yield: — · Stocks ranked (n): 95 |
| Momentum (52-week range position) | insufficient data | 52-week range position: — · Stocks ranked (n): 0 |
Themes
No theme matched this company's filings.
What changed since last week
No figure for this company crossed a change threshold since the previous week.