| Valuation method | Value, ¥ | Upside, % |
|---|---|---|
| Artificial intelligence (AI) | 5515.74 | 89 |
| Intrinsic value (DCF) | 1545.80 | -47 |
| Graham-Dodd Method | 1651.60 | -43 |
| Graham Formula | 2155.25 | -26 |
Aeon Kyushu Co., Ltd. is a leading Japanese retail company specializing in supermarkets, lifestyle product stores, and specialty shops across the Kyushu region. As a subsidiary of Aeon Co., Ltd., it operates a diverse portfolio of retail formats, including home stores, bicycle specialty shops, and cafes like Food Boat Cafe and Yogorino Bono Cafe. The company also runs online stores, catering to modern consumer needs. Founded in 1972 and headquartered in Fukuoka City, Aeon Kyushu plays a vital role in Japan's consumer cyclical sector, particularly in department stores. With a strong regional presence and a focus on convenience, variety, and customer service, the company serves as a key player in Japan's competitive retail landscape. Its integration of physical and digital retail channels positions it well for future growth in an evolving market.
Aeon Kyushu presents a stable investment opportunity within Japan's retail sector, supported by its affiliation with parent company Aeon Co., Ltd. and its strong regional footprint in Kyushu. The company's diversified retail formats, including supermarkets, lifestyle stores, and specialty shops, provide resilience against market fluctuations. However, its low beta (0.143) suggests limited volatility but also muted growth potential compared to more aggressive retail players. With a market cap of ¥87.9 billion and revenue of ¥531.6 billion, the company maintains steady profitability (net income of ¥6.0 billion) and a modest dividend yield (¥45 per share). Challenges include high capital expenditures (-¥17.5 billion) and moderate debt levels (¥36.3 billion), which could constrain short-term liquidity. Investors should weigh its regional dominance against Japan's stagnant retail growth and competitive pressures.
Aeon Kyushu benefits from its affiliation with Aeon Co., Ltd., one of Japan's largest retail conglomerates, which provides economies of scale and supply chain advantages. Its regional focus on Kyushu allows for deep market penetration and localized customer loyalty, differentiating it from national competitors. The company's multi-format retail strategy—spanning supermarkets, home stores, and specialty shops—creates cross-selling opportunities and mitigates reliance on any single segment. However, its regional concentration also limits growth potential compared to nationwide retailers. While its online store expansion aligns with digital trends, Aeon Kyushu lags behind e-commerce giants in technological innovation. The company's competitive edge lies in its integrated offline-online model and strong brand recognition in Kyushu, but it faces stiff competition from larger retail chains and niche players. Its moderate profitability (EPS of ¥177.25) and stable cash flow (¥14.4 billion operating cash flow) reflect a balanced but unspectacular position in Japan's crowded retail market.