Aeon Co. (M) Bhd. Ratios and Metrics

Market cap in millions MYR. Fiscal year is January - December.

Millions MYR. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Feb '26 Feb 26, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Market Capitalization	1,769	2,204	1,530	1,923	1,980	1,502
Market Cap Growth	-16.00%	44.04%	-20.44%	-2.84%	31.78%	-24.65%
Enterprise Value	3,830	4,062	3,612	4,208	4,955	4,562
Last Close Price	1.26	1.52	1.03	1.25	1.26	0.95
PE Ratio	13.22	17.22	13.33	17.29	23.21	36.27
Forward PE	11.76	13.94	12.08	14.38	21.96	17.51
PS Ratio	0.41	0.52	0.37	0.46	0.55	0.37
PB Ratio	0.88	1.14	0.82	1.06	1.14	0.90
P/TBV Ratio	0.89	1.16	0.84	1.10	1.18	0.90
P/FCF Ratio	9.71	5.49	6.04	3.26	2.97	4.29
P/OCF Ratio	2.92	3.45	2.43	2.73	2.83	3.79
PEG Ratio	-	2.33	2.33	2.33	2.33	2.33
EV/Sales Ratio	0.89	0.95	0.88	1.02	1.37	1.13
EV/EBITDA Ratio	5.17	7.31	6.33	6.92	8.79	7.87
EV/EBIT Ratio	12.69	13.19	11.63	12.23	17.99	17.60
EV/FCF Ratio	21.02	10.12	14.26	7.12	7.44	13.02
Debt / Equity Ratio	1.19	1.19	1.10	1.26	1.60	1.89
Debt / EBITDA Ratio	3.28	3.24	2.85	2.98	3.81	4.22
Debt / FCF Ratio	9.45	5.75	8.07	3.85	4.20	9.03
Net Debt / Equity Ratio	1.00	1.00	1.05	1.13	1.49	1.85
Net Debt / EBITDA Ratio	3.63	3.48	3.41	3.36	4.61	5.34
Net Debt / FCF Ratio	7.94	4.82	7.67	3.45	3.91	8.82
Asset Turnover	0.79	0.79	0.78	0.73	0.61	0.64
Inventory Turnover	4.39	4.17	4.11	4.01	3.56	3.60
Quick Ratio	0.29	0.29	0.14	0.17	0.17	0.07
Current Ratio	0.66	0.70	0.51	0.50	0.51	0.35
Return on Equity (ROE)	6.13%	6.74%	6.26%	6.27%	5.00%	2.46%
Return on Assets (ROA)	3.35%	3.55%	3.65%	3.81%	2.88%	2.57%
Return on Invested Capital (ROIC)	4.67%	4.94%	4.81%	4.42%	3.94%	2.20%
Return on Capital Employed (ROCE)	7.40%	7.50%	8.30%	9.80%	6.90%	6.90%
Earnings Yield	7.56%	5.81%	7.50%	5.78%	4.31%	2.76%
FCF Yield	10.30%	18.21%	16.55%	30.72%	33.63%	23.33%
Dividend Yield	3.57%	2.96%	3.90%	3.20%	2.38%	1.59%
Payout Ratio	47.23%	44.01%	48.74%	37.87%	24.69%	135.58%
Total Shareholder Return	3.52%	2.96%	3.90%	3.20%	2.38%	1.59%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.