GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Retail - Cyclical » AEON Co Ltd (OTCPK:AONNY) » Definitions » Altman Z-Score

AEON Co (AEON Co) Altman Z-Score : 1.04 (As of Apr. 26, 2024)


View and export this data going back to 1983. Start your Free Trial

What is AEON Co Altman Z-Score?

The Altman Z-Score is a model designed to predict the likelihood of a company going bankrupt within the next two years. Created by American finance professor Edward Altman in 1968, the model is specifically designed for publicly traded manufacturing companies with assets greater than $1 million.

Warning Sign:

Altman Z-score of 0.99 is in distress zone. This implies bankruptcy possibility in the next two years.

AEON Co has a Altman Z-Score of 1.04, indicating it is in Distress Zones. This implies bankrupcy possibility in the next two years.

The zones of discrimination were as such:

When Altman Z-Score <= 1.8, it is in Distress Zones.
When Altman Z-Score >= 3, it is in Safe Zones.
When Altman Z-Score is between 1.8 and 3, it is in Grey Zones.

The historical rank and industry rank for AEON Co's Altman Z-Score or its related term are showing as below:

AONNY' s Altman Z-Score Range Over the Past 10 Years
Min: 0.99   Med: 1.13   Max: 1.27
Current: 0.99

During the past 13 years, AEON Co's highest Altman Z-Score was 1.27. The lowest was 0.99. And the median was 1.13.


AEON Co Altman Z-Score Historical Data

The historical data trend for AEON Co's Altman Z-Score can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

AEON Co Altman Z-Score Chart

AEON Co Annual Data
Trend Feb15 Feb16 Feb17 Feb18 Feb19 Feb20 Feb21 Feb22 Feb23 Feb24
Altman Z-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only 1.03 1.02 0.99 0.99 -

AEON Co Quarterly Data
May19 Aug19 Nov19 Feb20 May20 Aug20 Nov20 Feb21 May21 Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24
Altman Z-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 0.99 0.98 1.01 0.98 -

Competitive Comparison of AEON Co's Altman Z-Score

For the Department Stores subindustry, AEON Co's Altman Z-Score, along with its competitors' market caps and Altman Z-Score data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


AEON Co's Altman Z-Score Distribution in the Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, AEON Co's Altman Z-Score distribution charts can be found below:

* The bar in red indicates where AEON Co's Altman Z-Score falls into.



AEON Co Altman Z-Score Calculation

Altman Z-Score model is an accurate forecaster of failure up to two years prior to distress. It can be considered the assessment of the distress of industrial corporations.

AEON Co's Altman Z-Score for today is calculated with this formula:

Z=1.2*X1+1.4*X2+3.3*X3+0.6*X4+1.0*X5
=1.2*0.021+1.4*0.0329+3.3*0.0176+0.6*0.2484+1.0*0.7608
=1.04

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency. GuruFocus does not calculate Altman Z-Score when X4 or X5 value is 0.

Trailing Twelve Months (TTM) ended in Nov. 2023:
Total Assets was $86,494 Mil.
Total Current Assets was $53,771 Mil.
Total Current Liabilities was $51,953 Mil.
Retained Earnings was $2,845 Mil.
Pre-Tax Income was 428.54 + 146.453 + 346.746 + 330.025 = $1,252 Mil.
Interest Expense was -66.811 + -66.763 + -66.957 + -68.462 = $-269 Mil.
Revenue was 16894.71 + 15463.225 + 16483.847 + 16962.727 = $65,805 Mil.
Market Cap (Today) was $18,017 Mil.
Total Liabilities was $72,544 Mil.

* Note that for stock reported semi-annually or annually, GuruFocus uses latest annual data as the TTM data.

X1=Working Capital/Total Assets
=(Total Current Assets - Total Current Liabilities)/Total Assets
=(53770.792 - 51952.772)/86494.462
=0.021

X2=Retained Earnings/Total Assets
=2844.608/86494.462
=0.0329

X3=Earnings Before Interest and Taxes/Total Assets
=(Pre-Tax Income - Interest Expense)/Total Assets
=(1251.764 - -268.993)/86494.462
=0.0176

X4=Market Value Equity/Book Value of Total Liabilities
=Market Cap/Total Liabilities
=18016.695/72544.01
=0.2484

X5=Revenue/Total Assets
=65804.509/86494.462
=0.7608

The zones of discrimination were as such:

Distress Zones - 1.81 < Grey Zones < 2.99 - Safe Zones

AEON Co has a Altman Z-Score of 1.04 indicating it is in Distress Zones.

Study by Altman found that companies that are in Distress Zone have more than 80% of chances of bankruptcy in two years.


AEON Co  (OTCPK:AONNY) Altman Z-Score Explanation

X1: The Working Capital/Total Assets (WC/TA) ratio is a measure of the net liquid assets of the firm relative to the total capitalization. Working capital is defined as the difference between current assets and current liabilities. Ordinarily, a firm experiencing consistent operating losses will have shrinking current assets in relation to total assets. Altman found this one proved to be the most valuable liquidity ratio comparing with the current ratio and the quick ratio. This is however the least significant of the five factors.

X2: Retained Earnings/Total Assets: the RE/TA ratio measures the leverage of a firm. Retained earnings is the account which reports the total amount of reinvested earnings and/or losses of a firm over its entire life. Those firms with high RE, relative to TA, have financed their assets through retention of profits and have not utilized as much debt.

X3, Earnings Before Interest and Taxes/Total Assets (EBIT/TA): This ratio is a measure of the true productivity of the firm's assets, independent of any tax or leverage factors. Since a firm's ultimate existence is based on the earning power of its assets, this ratio appears to be particularly appropriate for studies dealing with corporate failure. This ratio continually outperforms other profitability measures, including cash flow.

X4, Market Value of Equity/Book Value of Total Liabilities (MVE/TL): The measure shows how much the firm's assets can decline in value (measured by market value of equity plus debt) before the liabilities exceed the assets and the firm becomes insolvent.

X5, Revenue/Total Assets (S/TA): The capital-turnover ratio is a standard financial ratio illustrating the sales generating ability of the firm's assets.

Read more about Altman Z-Score and the original research.


Be Aware

Altman Z-Score does not apply to financial companies.


AEON Co Altman Z-Score Related Terms

Thank you for viewing the detailed overview of AEON Co's Altman Z-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


AEON Co (AEON Co) Business Description

Traded in Other Exchanges
Address
1-5-1 Nakase, Minami-ku, Chiba-shi, Chiba, JPN, 261-8515
AEON Co Ltd is the holding company of Aeon Group, integrated Japanese retailer, and is active not only in Japan but also throughout countries in the Association of Southeast Asian Nations and China. The business is segmented in four main divisions: supermarket and discount store, drugstore and pharmacy, shopping-center development, and financial sevices. The company's core operations are general merchandise store, supermarket, and convenience-store operations. Aeon is also active in specialty store operations, shopping-center development and operations, and credit card business and services.

AEON Co (AEON Co) Headlines

From GuruFocus

Q3 2021 Aeon Co Ltd Earnings Presentation Transcript

By GuruFocus Research 02-12-2024

Q1 2020 Aeon Co Ltd Earnings Presentation Transcript

By GuruFocus Research 02-12-2024

Q1 2024 Aeon Co Ltd Earnings Presentation Transcript

By GuruFocus Research 02-12-2024

Q2 2023 Aeon Co Ltd Earnings Presentation Transcript

By GuruFocus Research 02-12-2024

Q2 2024 Aeon Co Ltd Earnings Presentation Transcript

By GuruFocus Research 02-12-2024

Q1 2022 Aeon Co Ltd Earnings Presentation Transcript

By GuruFocus Research 02-12-2024

Q1 2023 Aeon Co Ltd Earnings Presentation Transcript

By GuruFocus Research 02-12-2024

Q2 2021 Aeon Co Ltd Earnings Presentation Transcript

By GuruFocus Research 02-12-2024