First Time Loading...

Aeon Fantasy Co Ltd
TSE:4343

Watchlist Manager
Aeon Fantasy Co Ltd Logo
Aeon Fantasy Co Ltd
TSE:4343
Watchlist
Price: 2 240 JPY 5.81% Market Closed
Updated: Apr 18, 2024

Intrinsic Value

Aeon Fantasy Co., Ltd. engages in the operation and management of indoor theme parks and amusement facilities. [ Read More ]

The intrinsic value of one Aeon Fantasy Co Ltd stock under the Base Case scenario is 3 559.59 JPY. Compared to the current market price of 2 240 JPY, Aeon Fantasy Co Ltd is Undervalued by 37%.

Key Points:
Intrinsic Value
Base Case
3 559.59 JPY
Undervaluation 37%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Aeon Fantasy Co Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling Aeon Fantasy Co Ltd stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Aeon Fantasy Co Ltd

Provide an overview of the primary business activities
of Aeon Fantasy Co Ltd.

What unique competitive advantages
does Aeon Fantasy Co Ltd hold over its rivals?

What risks and challenges
does Aeon Fantasy Co Ltd face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Aeon Fantasy Co Ltd.

Provide P/S
for Aeon Fantasy Co Ltd.

Provide P/E
for Aeon Fantasy Co Ltd.

Provide P/OCF
for Aeon Fantasy Co Ltd.

Provide P/FCFE
for Aeon Fantasy Co Ltd.

Provide P/B
for Aeon Fantasy Co Ltd.

Provide EV/S
for Aeon Fantasy Co Ltd.

Provide EV/GP
for Aeon Fantasy Co Ltd.

Provide EV/EBITDA
for Aeon Fantasy Co Ltd.

Provide EV/EBIT
for Aeon Fantasy Co Ltd.

Provide EV/OCF
for Aeon Fantasy Co Ltd.

Provide EV/FCFF
for Aeon Fantasy Co Ltd.

Provide EV/IC
for Aeon Fantasy Co Ltd.

Show me price targets
for Aeon Fantasy Co Ltd made by professional analysts.

What are the Revenue projections
for Aeon Fantasy Co Ltd?

How accurate were the past Revenue estimates
for Aeon Fantasy Co Ltd?

What are the Net Income projections
for Aeon Fantasy Co Ltd?

How accurate were the past Net Income estimates
for Aeon Fantasy Co Ltd?

What are the EPS projections
for Aeon Fantasy Co Ltd?

How accurate were the past EPS estimates
for Aeon Fantasy Co Ltd?

What are the EBIT projections
for Aeon Fantasy Co Ltd?

How accurate were the past EBIT estimates
for Aeon Fantasy Co Ltd?

Compare the revenue forecasts
for Aeon Fantasy Co Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Aeon Fantasy Co Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Aeon Fantasy Co Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Aeon Fantasy Co Ltd compared to its peers.

Compare the P/E ratios
of Aeon Fantasy Co Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Aeon Fantasy Co Ltd with its peers.

Analyze the financial leverage
of Aeon Fantasy Co Ltd compared to its main competitors.

Show all profitability ratios
for Aeon Fantasy Co Ltd.

Provide ROE
for Aeon Fantasy Co Ltd.

Provide ROA
for Aeon Fantasy Co Ltd.

Provide ROIC
for Aeon Fantasy Co Ltd.

Provide ROCE
for Aeon Fantasy Co Ltd.

Provide Gross Margin
for Aeon Fantasy Co Ltd.

Provide Operating Margin
for Aeon Fantasy Co Ltd.

Provide Net Margin
for Aeon Fantasy Co Ltd.

Provide FCF Margin
for Aeon Fantasy Co Ltd.

Show all solvency ratios
for Aeon Fantasy Co Ltd.

Provide D/E Ratio
for Aeon Fantasy Co Ltd.

Provide D/A Ratio
for Aeon Fantasy Co Ltd.

Provide Interest Coverage Ratio
for Aeon Fantasy Co Ltd.

Provide Altman Z-Score Ratio
for Aeon Fantasy Co Ltd.

Provide Quick Ratio
for Aeon Fantasy Co Ltd.

Provide Current Ratio
for Aeon Fantasy Co Ltd.

Provide Cash Ratio
for Aeon Fantasy Co Ltd.

What is the historical Revenue growth
over the last 5 years for Aeon Fantasy Co Ltd?

What is the historical Net Income growth
over the last 5 years for Aeon Fantasy Co Ltd?

What is the current Free Cash Flow
of Aeon Fantasy Co Ltd?

Financials

Balance Sheet Decomposition
Aeon Fantasy Co Ltd

Current Assets 12.1B
Cash & Short-Term Investments 6.3B
Receivables 159.3m
Other Current Assets 5.7B
Non-Current Assets 38.1B
PP&E 29B
Intangibles 1.5B
Other Non-Current Assets 7.7B
Current Liabilities 36.7B
Accounts Payable 1.9B
Accrued Liabilities 2.9B
Short-Term Debt 22.6B
Other Current Liabilities 9.3B
Non-Current Liabilities 6B
Long-Term Debt 4.5B
Other Non-Current Liabilities 1.5B
Efficiency

Earnings Waterfall
Aeon Fantasy Co Ltd

Revenue
79.4B JPY
Cost of Revenue
-70.3B JPY
Gross Profit
9.1B JPY
Operating Expenses
-6.5B JPY
Operating Income
2.6B JPY
Other Expenses
-3.4B JPY
Net Income
-802m JPY

Free Cash Flow Analysis
Aeon Fantasy Co Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
What is Free Cash Flow?
Fundamental Scores

Profitability Score
Profitability Due Diligence

Aeon Fantasy Co Ltd's profitability score is 36/100. The higher the profitability score, the more profitable the company is.

ROE is Increasing
Positive 3-Years Revenue Growth
ROIC is Increasing
Positive Revenue Growth Forecast
36/100
Profitability
Score

Aeon Fantasy Co Ltd's profitability score is 36/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Aeon Fantasy Co Ltd's solvency score is 28/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Average Altman Z-Score
Positive Net Debt
Short-Term Solvency
28/100
Solvency
Score

Aeon Fantasy Co Ltd's solvency score is 28/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Aeon Fantasy Co Ltd

Wall Street analysts forecast Aeon Fantasy Co Ltd stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Aeon Fantasy Co Ltd is 3 978 JPY with a low forecast of 2 626 JPY and a high forecast of 5 460 JPY.

Lowest
Price Target
2 626 JPY
17% Upside
Average
Price Target
3 978 JPY
78% Upside
Highest
Price Target
5 460 JPY
144% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Aeon Fantasy Co Ltd

1M 1M
-5%
6M 6M
-21%
1Y 1Y
-35%
3Y 3Y
+7%
5Y 5Y
-14%
10Y 10Y
+99%
Annual Price Range
2 240
52w Low
2 117
52w High
3 805
Price Metrics
Average Annual Return 3.3%
Standard Deviation of Annual Returns 28.58%
Max Drawdown -63%
Shares Statistics
Market Capitalization 44.3B JPY
Shares Outstanding 19 791 000
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Aeon Fantasy Co Ltd Logo
Aeon Fantasy Co Ltd

Country

Japan

Industry

Hotels, Restaurants & Leisure

Market Cap

44.3B JPY

Dividend Yield

0.47%

Description

Aeon Fantasy Co., Ltd. engages in the operation and management of indoor theme parks and amusement facilities. The company is headquartered in Chiba, Chiba-Ken. The company went IPO on 2003-11-20. The firm operates through three business segments. The Domestic segment operates amusement facilities such as the amusement facility Morley Fantasy and indoor playground Kidsna for children and their families in shopping centers operated by AEON Group and other developers. The China segment is engaged in the installation and operation of play facilities in shopping centers operated by AEON Group and other developers in China. The ASEAN segment is engaged in the operation of play facilities in shopping centers operated by AEON Group and other developers in Malaysia, Thailand, Philippines, Indonesia and Vietnam.

Contact

CHIBA-KEN
Chiba
8F, M BAY POINT Makuhari, 1-6, Nakase, Mihama-ku
+81432126203.0
https://www.fantasy.co.jp/

IPO

2003-11-20

Employees

4 695

Officers

Executive Chairman
Mr. Nobuyuki Fujiwara
President & Representative Director
Tokuya Fujiwara
General Manager of Finance & Accounting Headquarters and Operating Officer
Tatsuya Kato
Managing Executive Officer, Head of Administration & Risk Management and Director
Yoshinori Iseki
General Manager of Human Resources & General Affairs Headquarters and Operating Officer
Li Sou
Executive Officer, Head of Domestic Business & Director
Yoshihiro Tamura
Show More
Executive Officer, Head of Global Business, GM of Playground Development Division & Director
Wataru Koiwa
Head of China Business & Operating Officer
Kojiro Ikeda
Show Less

See Also

Discover More
What is the Intrinsic Value of one Aeon Fantasy Co Ltd stock?

The intrinsic value of one Aeon Fantasy Co Ltd stock under the Base Case scenario is 3 559.59 JPY.

Is Aeon Fantasy Co Ltd stock undervalued or overvalued?

Compared to the current market price of 2 240 JPY, Aeon Fantasy Co Ltd is Undervalued by 37%.