Aeon Co Ltd
TSE:8267

Watchlist Manager
Aeon Co Ltd Logo
Aeon Co Ltd
TSE:8267
Watchlist
Price: 2 522 JPY -3.83% Market Closed
Market Cap: 7T JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+17%
5Y
+20%
10Y
+34%
Operating Income
+
3Y
+34%
5Y
+58%
10Y
+51%
Net Income
+
3Y
+37%
5Y
-
10Y
-35%

Earnings Waterfall
Aeon Co Ltd

Revenue
10.3T JPY
Cost of Revenue
-6.5T JPY
Gross Profit
3.8T JPY
Operating Expenses
-3.6T JPY
Operating Income
257.3B JPY
Other Expenses
-229.9B JPY
Net Income
27.3B JPY

Income Statement
Aeon Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
May-2005 Aug-2005 Nov-2005 May-2006 Aug-2006 Nov-2006 May-2007 Aug-2007 Nov-2007 May-2008 Aug-2008 Nov-2008 May-2009 Aug-2009 Nov-2009 May-2010 Aug-2010 Nov-2010 Feb-2011 May-2011 Aug-2011 Nov-2011 Feb-2012 May-2012 Aug-2012 Nov-2012 Feb-2013 May-2013 Aug-2013 Nov-2013 Feb-2014 May-2014 Aug-2014 Nov-2014 Feb-2015 May-2015 Aug-2015 Nov-2015 Feb-2016 May-2016 Aug-2016 Nov-2016 Feb-2017 May-2017 Aug-2017 Nov-2017 Feb-2018 May-2018 Aug-2018 Nov-2018 Feb-2019 May-2019 Aug-2019 Nov-2019 Feb-2020 May-2020 Aug-2020 Nov-2020 Feb-2021 May-2021 Aug-2021 Nov-2021 Feb-2022 May-2022 Aug-2022 Nov-2022 Feb-2023 May-2023 Aug-2023 Nov-2023 Feb-2024 May-2024 Aug-2024 Nov-2024 Feb-2025 May-2025 Aug-2025
Revenue
Interest Expense
1 643
0
0
2 455
0
0
3 422
0
0
2 962
0
0
2 931
0
0
2 834
5 616
8 313
10 858
10 537
10 234
10 137
10 334
10 616
10 827
10 926
10 975
11 577
12 045
12 821
13 056
12 599
12 532
12 586
13 156
13 746
14 369
14 383
13 760
13 652
13 767
13 968
14 945
15 408
15 776
15 672
15 321
15 457
15 453
15 761
16 409
20 198
23 982
27 906
31 813
32 093
31 904
31 922
32 302
32 842
33 672
34 362
34 584
34 859
35 049
35 493
35 750
36 228
37 114
38 083
39 066
39 806
40 901
42 099
43 122
0
0
Revenue
3 118 419
N/A
3 160 916
+1%
3 222 775
+2%
3 317 857
+3%
3 420 837
+3%
3 533 704
+3%
3 631 523
+3%
3 713 374
+2%
3 776 540
+2%
3 827 496
+1%
3 858 311
+1%
3 877 756
+1%
3 844 332
-1%
3 797 513
-1%
3 727 822
-2%
3 696 559
-1%
3 706 261
+0%
3 732 300
+1%
4 561 748
+22%
5 082 001
+11%
5 101 441
+0%
5 112 562
+0%
4 650 792
-9%
5 353 898
+15%
5 441 237
+2%
5 608 112
+3%
5 685 303
+1%
5 816 467
+2%
5 939 223
+2%
6 173 352
+4%
6 395 142
+4%
6 646 494
+4%
6 844 886
+3%
6 851 074
+0%
7 078 577
+3%
7 384 962
+4%
7 721 915
+5%
8 037 582
+4%
8 176 732
+2%
8 203 457
+0%
8 213 680
+0%
8 240 543
+0%
8 210 145
0%
8 232 117
+0%
8 266 911
+0%
8 316 856
+1%
8 390 011
+1%
8 426 529
+0%
8 487 809
+1%
8 522 804
+0%
8 518 215
0%
8 529 931
+0%
8 542 029
+0%
8 565 856
+0%
8 604 207
+0%
8 564 137
0%
8 584 523
+0%
8 609 740
+0%
8 603 910
0%
8 680 847
+1%
8 678 298
0%
8 661 939
0%
8 715 957
+1%
8 765 969
+1%
8 858 221
+1%
8 987 174
+1%
9 116 823
+1%
9 238 393
+1%
9 340 974
+1%
9 420 893
+1%
9 553 557
+1%
9 677 975
+1%
9 841 656
+2%
9 998 276
+2%
10 134 877
+1%
10 252 558
+1%
10 325 411
+1%
Gross Profit
Cost of Revenue
(2 062 221)
(2 087 515)
(2 116 312)
(2 164 910)
(2 217 104)
(2 275 804)
(2 330 083)
(2 380 080)
(2 423 672)
(2 465 459)
(2 488 590)
(2 505 393)
(2 487 417)
(2 466 861)
(2 415 876)
(2 402 828)
(2 417 808)
(2 436 100)
(3 322 762)
(3 311 724)
(3 320 752)
(3 330 699)
(3 393 772)
(3 492 782)
(3 555 655)
(3 674 324)
(3 710 223)
(3 793 963)
(3 860 158)
(3 991 354)
(4 126 630)
(4 282 559)
(4 405 658)
(4 408 959)
(4 552 430)
(4 762 802)
(4 990 347)
(5 210 968)
(5 298 334)
(5 303 894)
(5 296 945)
(5 303 969)
(5 274 469)
(5 280 901)
(5 294 570)
(5 319 274)
(5 356 683)
(5 372 171)
(5 409 507)
(5 432 802)
(5 427 734)
(5 440 725)
(5 434 560)
(5 445 776)
(5 468 774)
(5 487 217)
(5 542 147)
(5 566 987)
(5 591 891)
(5 606 081)
(5 590 192)
(5 583 499)
(5 601 694)
(5 614 232)
(5 646 500)
(5 709 495)
(5 778 894)
(5 843 893)
(5 894 609)
(5 932 053)
(6 007 745)
(6 085 728)
(6 197 645)
(6 298 973)
(6 380 141)
(6 463 412)
(6 513 701)
Gross Profit
1 056 198
N/A
1 073 401
+2%
1 106 463
+3%
1 152 947
+4%
1 203 733
+4%
1 257 900
+4%
1 301 440
+3%
1 333 294
+2%
1 352 868
+1%
1 362 037
+1%
1 369 721
+1%
1 372 363
+0%
1 356 915
-1%
1 330 652
-2%
1 311 946
-1%
1 293 731
-1%
1 288 453
0%
1 296 200
+1%
1 238 986
-4%
1 770 277
+43%
1 780 689
+1%
1 781 863
+0%
1 257 020
-29%
1 861 116
+48%
1 885 582
+1%
1 933 788
+3%
1 975 080
+2%
2 022 504
+2%
2 079 065
+3%
2 181 998
+5%
2 268 512
+4%
2 363 935
+4%
2 439 228
+3%
2 442 115
+0%
2 526 147
+3%
2 622 160
+4%
2 731 568
+4%
2 826 614
+3%
2 878 398
+2%
2 899 563
+1%
2 916 735
+1%
2 936 574
+1%
2 935 676
0%
2 951 216
+1%
2 972 341
+1%
2 997 582
+1%
3 033 328
+1%
3 054 358
+1%
3 078 302
+1%
3 090 002
+0%
3 090 481
+0%
3 089 206
0%
3 107 469
+1%
3 120 080
+0%
3 135 433
+0%
3 076 920
-2%
3 042 376
-1%
3 042 753
+0%
3 012 019
-1%
3 074 766
+2%
3 088 106
+0%
3 078 440
0%
3 114 263
+1%
3 151 737
+1%
3 211 721
+2%
3 277 679
+2%
3 337 929
+2%
3 394 500
+2%
3 446 365
+2%
3 488 840
+1%
3 545 812
+2%
3 592 247
+1%
3 644 011
+1%
3 699 303
+2%
3 754 736
+1%
3 789 146
+1%
3 811 710
+1%
Operating Income
Operating Expenses
(965 654)
(979 749)
(1 010 469)
(1 050 599)
(1 096 531)
(1 148 309)
(1 195 736)
(1 234 919)
(1 263 768)
(1 278 600)
(1 289 581)
(1 297 840)
(1 296 363)
(1 279 368)
(1 247 349)
(1 216 077)
(1 197 231)
(1 194 415)
(1 055 410)
(1 580 264)
(1 582 986)
(1 589 935)
(1 050 223)
(1 648 103)
(1 682 391)
(1 732 554)
(1 775 842)
(1 828 780)
(1 887 432)
(1 995 493)
(2 096 888)
(2 204 802)
(2 298 150)
(2 316 152)
(2 394 527)
(2 468 350)
(2 561 303)
(2 653 769)
(2 707 602)
(2 724 626)
(2 739 657)
(2 755 072)
(2 754 380)
(2 762 716)
(2 774 929)
(2 795 421)
(2 823 055)
(2 841 087)
(2 863 215)
(2 873 516)
(2 878 225)
(2 888 837)
(2 898 741)
(2 913 754)
(2 919 903)
(2 901 687)
(2 879 270)
(2 862 193)
(2 861 433)
(2 872 445)
(2 893 657)
(2 906 720)
(2 939 951)
(2 972 711)
(3 019 297)
(3 079 933)
(3 128 146)
(3 177 145)
(3 214 836)
(3 248 913)
(3 294 990)
(3 345 099)
(3 412 212)
(3 473 735)
(3 516 989)
(3 542 912)
(3 554 434)
Selling, General & Administrative
(900 037)
(919 347)
(944 631)
(981 555)
(1 021 359)
(1 066 379)
(1 109 617)
(1 144 728)
(1 173 027)
(1 186 563)
(1 197 083)
(1 203 214)
(1 199 999)
(1 181 198)
(1 149 032)
(1 119 648)
(1 102 814)
(1 101 303)
(1 469 786)
(1 460 619)
(1 463 702)
(1 470 135)
(1 481 785)
(1 557 348)
(1 622 069)
(1 703 959)
(1 633 117)
(1 828 779)
(1 887 384)
(1 995 444)
(1 923 312)
(2 204 752)
(2 298 149)
(2 316 151)
(2 193 617)
(2 468 351)
(2 561 302)
(2 653 768)
(2 481 318)
(2 724 624)
(2 739 656)
(2 755 071)
(2 517 772)
(2 762 713)
(2 774 927)
(2 795 419)
(2 581 669)
(2 841 091)
(2 863 216)
(2 873 518)
(2 631 484)
(2 888 835)
(2 898 740)
(2 913 752)
(2 631 270)
(2 901 686)
(2 879 270)
(2 862 192)
(2 575 163)
(2 872 444)
(2 893 655)
(2 906 719)
(2 640 398)
(2 972 708)
(3 019 296)
(3 079 933)
(2 811 835)
(3 177 145)
(3 214 835)
(3 248 911)
(2 967 798)
(3 345 097)
(3 412 212)
(3 473 735)
(3 174 214)
(3 542 913)
(3 554 435)
Depreciation & Amortization
(65 617)
(60 402)
(65 838)
(69 044)
(75 172)
(81 930)
(86 119)
(90 191)
(90 741)
(92 037)
(92 498)
(94 626)
(96 364)
(98 170)
(98 317)
(96 429)
(94 417)
(93 112)
(120 445)
(119 645)
(119 284)
(119 800)
(123 777)
(90 753)
0
0
(142 725)
0
(47)
0
(173 575)
0
0
0
(200 909)
0
0
0
(226 283)
0
0
0
(236 606)
0
0
0
(241 387)
0
0
0
(246 740)
0
0
0
(288 632)
0
0
0
(286 269)
0
0
0
(299 551)
0
0
0
(316 310)
0
0
0
(327 191)
0
0
0
(342 775)
0
0
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
534 821
0
0
0
555 339
0
(60 322)
(28 595)
0
0
(1)
(49)
(1)
(50)
(1)
(1)
(1)
0
(1)
(1)
(1)
(2)
0
0
(2)
(3)
(2)
0
1
4
1
1
(1)
0
(2)
0
(1)
(1)
0
(1)
(1)
0
(2)
0
(2)
(3)
(1)
0
(1)
0
0
0
(1)
(3)
(1)
0
1
1
1
Operating Income
90 544
N/A
93 652
+3%
95 994
+3%
102 348
+7%
107 202
+5%
109 591
+2%
105 704
-4%
98 375
-7%
89 100
-9%
83 437
-6%
80 140
-4%
74 523
-7%
60 552
-19%
51 284
-15%
64 597
+26%
77 654
+20%
91 222
+17%
101 785
+12%
183 576
+80%
190 013
+4%
197 703
+4%
191 928
-3%
206 797
+8%
213 013
+3%
203 191
-5%
201 234
-1%
199 238
-1%
193 724
-3%
191 633
-1%
186 505
-3%
171 624
-8%
159 133
-7%
141 078
-11%
125 963
-11%
131 620
+4%
153 810
+17%
170 265
+11%
172 845
+2%
170 796
-1%
174 937
+2%
177 078
+1%
181 502
+2%
181 296
0%
188 500
+4%
197 412
+5%
202 161
+2%
210 273
+4%
213 271
+1%
215 087
+1%
216 486
+1%
212 256
-2%
200 369
-6%
208 728
+4%
206 326
-1%
215 530
+4%
175 233
-19%
163 106
-7%
180 560
+11%
150 586
-17%
202 321
+34%
194 449
-4%
171 720
-12%
174 312
+2%
179 026
+3%
192 424
+7%
197 746
+3%
209 783
+6%
217 355
+4%
231 529
+7%
239 927
+4%
250 822
+5%
247 148
-1%
231 799
-6%
225 568
-3%
237 747
+5%
246 234
+4%
257 276
+4%
Pre-Tax Income
Interest Income Expense
(964)
(4 090)
(1 906)
(2 523)
4 315
(4 481)
(5 237)
(7 723)
(1 138)
(2 749)
(3 634)
(11 205)
(10 130)
(21 727)
(14 507)
4 135
11 387
12 160
(7 170)
(4 732)
(4 097)
55
(381)
1 016
3 281
1 888
2 965
3 206
689
(671)
9 321
(1 661)
1 279
1 816
3 090
1 033
(1 360)
(2 798)
13 188
(6 991)
(7 726)
(8 215)
(6 072)
(8 987)
(8 955)
(8 406)
(6 571)
(6 856)
(7 032)
(7 705)
(8 199)
(12 247)
(15 817)
(19 044)
(12 282)
(22 246)
(21 440)
(21 670)
(22 492)
(19 485)
(19 361)
(24 254)
(23 866)
(26 757)
(27 100)
(22 613)
(21 520)
(22 330)
(22 308)
(19 739)
(19 500)
(16 957)
(19 295)
(22 894)
(609)
(5 633)
(2 583)
Non-Reccuring Items
(11 832)
(73 489)
(69 613)
(71 483)
(29 076)
(27 774)
(27 229)
(16 962)
(15 559)
(17 325)
(28 135)
(48 282)
(46 300)
(44 489)
(28 583)
(27 323)
(6 421)
(4 928)
(53 692)
(97 907)
(93 906)
(99 652)
(74 820)
(30 493)
(34 070)
(37 344)
(30 561)
(30 659)
(30 189)
(27 202)
(40 005)
(29 532)
(28 246)
2 641
(5 524)
(9 618)
(14 426)
(49 442)
(39 406)
(26 930)
(22 998)
(17 365)
(57 152)
(63 291)
(67 701)
(70 379)
(64 154)
(66 605)
(67 081)
(68 131)
(72 405)
(74 694)
(76 436)
(73 605)
(70 383)
(91 766)
(90 997)
(93 901)
(92 497)
(60 906)
(55 267)
(46 803)
(46 119)
(42 153)
(53 040)
(65 351)
(70 760)
(74 468)
(72 471)
(63 750)
(67 840)
(70 796)
(65 061)
(74 091)
(91 344)
(98 386)
(105 661)
Gain/Loss on Disposition of Assets
1 708
3 930
953
1 141
987
2 406
1 944
2 145
3 255
3 093
2 903
422
0
0
0
0
0
1 757
25 644
0
0
2 375
379
0
0
7 947
10 516
0
0
(850)
1 494
0
0
1 651
4 994
0
8 030
7 310
20 107
9 361
5 179
8 461
24 938
34 703
34 811
31 592
25 097
15 802
18 714
20 520
30 690
27 338
24 386
22 335
35 909
29 322
31 325
31 086
11 193
0
306
1 710
5 964
29 581
31 760
30 643
35 443
0
0
0
7 645
8 189
8 210
9 260
6 334
9 126
9 416
Total Other Income
2 022
2 158
2 536
2 344
3 187
2 032
2 471
3 509
3 312
3 708
3 101
4 560
4 391
3 616
4 014
5 150
4 735
4 931
6 816
10 469
11 768
7 414
6 256
5 482
7 006
13 077
10 080
26 605
24 116
9 710
5 106
6 552
6 511
8 268
10 680
15 322
10 834
10 532
4 540
8 685
8 688
7 500
6 329
9 086
9 793
12 145
3 949
10 158
11 044
10 174
5 741
10 991
11 075
10 920
5 890
12 530
12 372
12 562
6 429
19 548
18 578
20 685
12 532
14 303
14 591
11 512
15 401
24 189
20 399
21 067
10 343
8 751
7 472
6 056
11 565
11 488
11 050
Pre-Tax Income
81 478
N/A
22 161
-73%
27 964
+26%
31 827
+14%
86 615
+172%
81 774
-6%
77 653
-5%
79 344
+2%
78 970
0%
70 164
-11%
54 375
-23%
20 018
-63%
8 513
-57%
(11 316)
N/A
25 521
N/A
59 616
+134%
100 923
+69%
115 705
+15%
155 174
+34%
97 843
-37%
111 468
+14%
102 120
-8%
138 231
+35%
189 018
+37%
179 408
-5%
186 802
+4%
192 238
+3%
192 876
+0%
186 249
-3%
167 492
-10%
147 540
-12%
134 492
-9%
120 622
-10%
140 339
+16%
144 860
+3%
160 547
+11%
173 343
+8%
138 447
-20%
169 225
+22%
159 062
-6%
160 221
+1%
171 883
+7%
149 339
-13%
160 011
+7%
165 360
+3%
167 113
+1%
168 594
+1%
165 770
-2%
170 732
+3%
171 344
+0%
168 083
-2%
151 757
-10%
151 936
+0%
146 932
-3%
174 664
+19%
103 073
-41%
94 366
-8%
108 637
+15%
53 219
-51%
141 478
+166%
138 705
-2%
123 058
-11%
122 823
0%
154 000
+25%
158 635
+3%
151 937
-4%
168 347
+11%
144 746
-14%
157 149
+9%
177 505
+13%
181 470
+2%
176 335
-3%
163 125
-7%
143 899
-12%
163 693
+14%
162 829
-1%
169 498
+4%
Net Income
Tax Provision
(28 272)
(18 800)
(21 274)
(23 017)
(31 867)
(32 186)
(33 467)
(28 951)
(24 749)
(34 100)
(42 684)
(37 952)
(22 271)
(13 308)
(24 240)
(35 689)
(43 971)
(46 732)
(63 360)
(22 431)
(27 509)
(26 906)
(47 746)
(86 092)
(83 746)
(88 933)
(83 485)
(81 570)
(79 527)
(73 881)
(64 445)
(65 430)
(63 079)
(56 158)
(65 457)
(74 212)
(81 214)
(87 086)
(108 399)
(105 002)
(100 683)
(101 703)
(73 617)
(72 527)
(79 183)
(77 922)
(75 735)
(70 792)
(72 795)
(73 864)
(79 829)
(83 546)
(79 567)
(79 588)
(99 726)
(89 988)
(96 304)
(100 589)
(90 992)
(98 395)
(93 031)
(89 638)
(64 840)
(75 218)
(76 752)
(77 183)
(83 976)
(71 921)
(75 905)
(80 452)
(76 607)
(84 311)
(81 954)
(80 439)
(92 356)
(103 752)
(97 366)
Income from Continuing Operations
53 206
3 361
6 690
8 810
54 748
49 588
44 186
50 393
54 221
36 064
11 691
(17 934)
(13 758)
(24 624)
1 281
23 927
56 952
68 973
91 814
75 412
83 959
75 214
90 485
102 926
95 662
97 869
108 753
111 306
106 722
93 611
83 095
69 062
57 543
84 181
79 403
86 335
92 129
51 361
60 826
54 060
59 538
70 180
75 722
87 484
86 177
89 191
92 859
94 978
97 937
97 480
88 254
68 211
72 369
67 344
74 938
13 085
(1 938)
8 048
(37 773)
43 083
45 674
33 420
57 983
78 782
81 883
74 754
84 371
72 825
81 244
97 053
104 863
92 024
81 171
63 460
71 337
59 077
72 132
Income to Minority Interest
(20 571)
(17 793)
(17 257)
(18 146)
(21 881)
(24 030)
(23 590)
(24 190)
(22 294)
(21 429)
(19 587)
(11 505)
(8 905)
(3 486)
(11 207)
(12 093)
(18 569)
(19 850)
(32 117)
(29 221)
(30 475)
(28 106)
(23 733)
(28 870)
(28 315)
(30 189)
(34 055)
(36 694)
(36 678)
(36 637)
(37 493)
(35 320)
(33 465)
(29 142)
(37 333)
(40 555)
(49 951)
(56 130)
(54 816)
(59 326)
(61 029)
(63 952)
(64 466)
(66 292)
(65 330)
(65 083)
(68 336)
(67 577)
(67 073)
(67 922)
(64 615)
(55 474)
(55 499)
(50 679)
(48 099)
(35 875)
(32 570)
(37 456)
(33 252)
(55 134)
(54 555)
(50 811)
(51 477)
(57 906)
(61 927)
(62 974)
(62 989)
(53 087)
(54 582)
(53 629)
(60 171)
(59 933)
(54 309)
(52 795)
(42 553)
(41 990)
(44 789)
Net Income (Common)
32 623
N/A
(14 440)
N/A
(10 554)
+27%
(9 322)
+12%
32 881
N/A
25 553
-22%
20 591
-19%
26 192
+27%
31 920
+22%
14 630
-54%
(7 901)
N/A
(29 445)
-273%
(22 666)
+23%
(28 112)
-24%
(9 926)
+65%
11 835
N/A
38 383
+224%
49 121
+28%
59 688
+22%
46 181
-23%
53 476
+16%
47 102
-12%
66 750
+42%
74 056
+11%
67 345
-9%
67 677
+0%
74 697
+10%
74 612
0%
70 044
-6%
56 975
-19%
45 600
-20%
33 740
-26%
24 076
-29%
55 037
+129%
42 069
-24%
45 779
+9%
42 177
-8%
(4 769)
N/A
6 008
N/A
(5 266)
N/A
(1 493)
+72%
6 226
N/A
11 255
+81%
21 188
+88%
20 845
-2%
24 107
+16%
24 522
+2%
27 401
+12%
30 864
+13%
29 556
-4%
23 637
-20%
12 737
-46%
16 868
+32%
16 664
-1%
26 838
+61%
(22 793)
N/A
(34 509)
-51%
(29 409)
+15%
(71 024)
-142%
(12 050)
+83%
(8 880)
+26%
(17 390)
-96%
6 504
N/A
20 875
+221%
19 954
-4%
11 778
-41%
21 381
+82%
19 737
-8%
26 661
+35%
43 422
+63%
44 692
+3%
32 089
-28%
26 862
-16%
10 666
-60%
28 783
+170%
17 088
-41%
27 343
+60%
EPS (Diluted)
14.92
N/A
-19.8
N/A
-14.56
+26%
-4.27
+71%
44.98
N/A
34.71
-23%
8.58
-75%
32.37
+277%
40.81
+26%
6.37
-84%
-10.2
N/A
-38.48
-277%
-9.87
+74%
-36.32
-268%
-12.98
+64%
4.51
N/A
14.63
+224%
18.72
+28%
22.76
+22%
17.6
-23%
20.37
+16%
17.94
-12%
25.42
+42%
28.2
+11%
25.63
-9%
28.01
+9%
29.23
+4%
29.15
0%
27.81
-5%
22.96
-17%
18.08
-21%
13.41
-26%
9.56
-29%
21.88
+129%
16.73
-24%
18.24
+9%
16.81
-8%
-1.9
N/A
2.39
N/A
-2.09
N/A
-0.59
+72%
2.47
N/A
4.47
+81%
8.42
+88%
8.28
-2%
9.57
+16%
9.74
+2%
10.87
+12%
12.23
+13%
11.7
-4%
9.36
-20%
5.04
-46%
6.67
+32%
6.59
-1%
10.62
+61%
-8.99
N/A
-13.61
-51%
-11.59
+15%
-28.01
-142%
-4.74
+83%
-3.49
+26%
-6.85
-96%
2.56
N/A
8.21
+221%
7.82
-5%
4.59
-41%
8.36
+82%
7.69
-8%
10.38
+35%
16.91
+63%
17.4
+3%
12.45
-28%
10.45
-16%
4.15
-60%
11.18
+169%
6.61
-41%
10.11
+53%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 301,100+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.