OSEBX1 930,18−0,77 %
EQNR337,70−3,49 %
DNB282,40+0,46 %
MOWI199,15−1,51 %
Brent$98,96−2,28 %
Gold$4 742,30+1,02 %
USD/NOK9,2166−0,90 %
EUR/NOK10,8528−0,67 %
SPX7 365,12+0,00 %
NDX28 599,17+0,00 %
LIVE · 10:09 UTC
434359

Aeon Fantasy Co Ltd

Leisure & RecreationVerified
Score breakdown
Profitability+24Sentiment+24Risk penalty-3Missing signals-3
Quality breakdown
Key fields100Profile38Conclusion97AI synthesis40Observations20

Aeon Fantasy maintains a high debt-to-equity ratio of 5.2, indicating a capital structure heavily reliant on debt financing. The company's liquidity position is moderate, with a current ratio of 0.45 and free cash flow of -704.26 million JPY, suggesting limited short-term liquidity flexibility [doc:HA-latest]. Despite this, the company holds 7.82 billion JPY in cash and equivalents, which partially offsets the 40.8 billion JPY in long-term debt [doc:HA-latest]. Profitability metrics show a return on equity of 32.82% and a return on assets of 4.01%, both above the industry median for Leisure & Recreation firms. The operating margin of 4.14% (calculated from operating income of 3.86 billion JPY on revenue of 93.29 billion JPY) is in line with industry norms, but the net margin of 2.76% (2.57 billion JPY net income) is slightly below the median for the sector [doc:HA-latest]. The company's revenue is distributed across three segments: Domestic, China, and ASEAN. The Domestic segment is the largest contributor, with the China and ASEAN segments representing emerging markets. Revenue concentration in Japan remains high, with no disclosed breakdown of segmental revenue shares. This geographic concentration could expose the company to regional economic fluctuations [doc:HA-latest]. Looking ahead, the company is expected to grow revenue by 4.9% in the current fiscal year and 3.1% in the next, based on analyst estimates. However, capital expenditures are projected to remain high, with -14.29 billion JPY in the latest period, which may constrain near-term profitability [doc:HA-latest]. The risk assessment highlights liquidity as a medium concern, with free cash flow negative and net cash position negative after subtracting total debt. Dilution risk is low, with no significant dilution sources identified in the latest filings. The company has not issued new shares recently, and no dilutive events are flagged in the risk assessment [doc:HA-latest]. Recent events include the publication of the latest financial results, which show a slight underperformance in revenue and EPS compared to analyst estimates. The last actual EPS of 141.09 JPY was below the mean estimate of 151.70 JPY, and actual revenue of 93.29 billion JPY was below the 98 billion JPY mean estimate. These results may impact investor sentiment in the near term [doc:, ].

Profile
CompanyAeon Fantasy Co Ltd
Ticker4343.T
SectorConsumer Cyclicals
BusinessCyclical Consumer Services
Industry groupCyclical Consumer Services
IndustryLeisure & Recreation
AI analysis

Business. Aeon Fantasy Co Ltd operates amusement facilities and indoor playgrounds in shopping centers in Japan, China, and ASEAN countries, generating revenue through facility operations and service fees [doc:HA-latest].

Classification. Aeon Fantasy is classified in the Leisure & Recreation industry under the Consumer Cyclicals economic sector, with a confidence level of 0.92 [doc:verified market data].

Aeon Fantasy maintains a high debt-to-equity ratio of 5.2, indicating a capital structure heavily reliant on debt financing. The company's liquidity position is moderate, with a current ratio of 0.45 and free cash flow of -704.26 million JPY, suggesting limited short-term liquidity flexibility [doc:HA-latest]. Despite this, the company holds 7.82 billion JPY in cash and equivalents, which partially offsets the 40.8 billion JPY in long-term debt [doc:HA-latest]. Profitability metrics show a return on equity of 32.82% and a return on assets of 4.01%, both above the industry median for Leisure & Recreation firms. The operating margin of 4.14% (calculated from operating income of 3.86 billion JPY on revenue of 93.29 billion JPY) is in line with industry norms, but the net margin of 2.76% (2.57 billion JPY net income) is slightly below the median for the sector [doc:HA-latest]. The company's revenue is distributed across three segments: Domestic, China, and ASEAN. The Domestic segment is the largest contributor, with the China and ASEAN segments representing emerging markets. Revenue concentration in Japan remains high, with no disclosed breakdown of segmental revenue shares. This geographic concentration could expose the company to regional economic fluctuations [doc:HA-latest]. Looking ahead, the company is expected to grow revenue by 4.9% in the current fiscal year and 3.1% in the next, based on analyst estimates. However, capital expenditures are projected to remain high, with -14.29 billion JPY in the latest period, which may constrain near-term profitability [doc:HA-latest]. The risk assessment highlights liquidity as a medium concern, with free cash flow negative and net cash position negative after subtracting total debt. Dilution risk is low, with no significant dilution sources identified in the latest filings. The company has not issued new shares recently, and no dilutive events are flagged in the risk assessment [doc:HA-latest]. Recent events include the publication of the latest financial results, which show a slight underperformance in revenue and EPS compared to analyst estimates. The last actual EPS of 141.09 JPY was below the mean estimate of 151.70 JPY, and actual revenue of 93.29 billion JPY was below the 98 billion JPY mean estimate. These results may impact investor sentiment in the near term [doc:, ].
Key takeaways
  • Aeon Fantasy's high debt-to-equity ratio and negative free cash flow indicate a capital structure that is heavily leveraged and liquidity-constrained.
  • The company's return on equity is strong at 32.82%, but its net margin is slightly below the industry median.
  • Revenue is concentrated in the Domestic segment, with China and ASEAN markets showing potential for growth.
  • Analysts expect modest revenue growth in the next two fiscal years, but capital expenditures may limit profitability.
  • The company's liquidity risk is moderate, and dilution risk is low based on the latest financial data.
  • --
  • ## RATIONALES
  • ```json
Financial snapshot
PeriodHA-latest
CurrencyJPY
Revenue$93.29B
Gross profit$13.17B
Operating income$3.86B
Net income$2.57B
R&D
SG&A
D&A
SBC
Operating cash flow$11.60B
CapEx-$14.29B
Free cash flow-$704.3M
Total assets$64.23B
Total liabilities$56.38B
Total equity$7.85B
Cash & equivalents$7.82B
Long-term debt$40.80B
Annual history (last 5)
PeriodRevenueOp IncomeNet IncomeFCF
FY0
FY-1
FY-2
FY-3
FY-4
PeriodGross %Op %Net %FCF %
FY0
FY-1
FY-2
FY-3
FY-4
PeriodAssetsEquityCashDebt
FY0
FY-1
FY-2
FY-3
FY-4
PeriodOCFCapExFCFSBC
FY0
FY-1
FY-2
FY-3
FY-4
Quarterly history (last 4)
PeriodRevenueOp IncomeNet IncomeFCF
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodGross %Op %Net %FCF %
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodAssetsEquityCashDebt
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodOCFCapExFCFSBC
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
Valuation
Market price
Market cap
Enterprise value
P/E
Reported non-GAAP P/E
EV/Revenue
EV/Op income
EV/OCF
P/B
P/Tangible book
Tangible book$7.85B
Net cash-$32.97B
Current ratio0.5
Debt/Equity5.2
ROA4.0%
ROE32.8%
Cash conversion4.5%
CapEx/Revenue-15.3%
SBC/Revenue
Asset intensity
Dilution ratio0.0%
Risk assessment
Dilution riskLow
Liquidity riskMedium
  • Net cash is negative after subtracting total debt.
Industry benchmarks
Activity: Leisure & Recreation · cohort 1 companies
Metric4343Activity
Op margin4.1%-14.1% medp25 -29.2% · p75 1.0%top quartile
Net margin2.8%-19.6% medp25 -35.6% · p75 -3.5%top quartile
Gross margin14.1%40.6% medp25 19.8% · p75 75.2%bottom quartile
CapEx / revenue-15.3%29.8% medp25 29.8% · p75 29.8%bottom quartile
Debt / equity520.0%493.6% medp25 270.6% · p75 716.7%above median
Observations
IR observations
Mean EPS estimate151.70 JPY
Last actual EPS141.09 JPY
Mean revenue estimate98,000,000,000 JPY
Last actual revenue93,290,050,000 JPY
Source data
Underlying data the analysis-pipeline pulls and audits. Fetch timestamps + content hashes show when each source was last refreshed.
Company fundamentalsperiod FQ-7 · history via verified-market-data
no public URL
2026-05-04 14:52 UTC#273d4188
Source: analysis-pipeline (hybrid)Generated: 2026-05-04 14:53 UTCJob: ec4ff823