Aeon Co (M) Bhd (XKLS:6599) Cyclically Adjusted FCF per Share: RM0.25 (As of Mar. 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

XKLS:6599 Aeon Co (M) Bhd XKLS:6599
73 GF Score
Price RM1.08
GF Value RM1.31
Valuation Modestly Undervalued
! 6 Warning Signs
View Full Analysis

What is Aeon Co (M) Bhd Cyclically Adjusted FCF per Share?

Aeon Co (M) Bhd XKLS:6599 73 Cyclically Adjusted FCF per Share is RM0.25 as of Mar. 2026. GuruFocus rates XKLS:6599 with a GF Score™ of 73/100 and a GF Value™ of RM1.31 (Modestly Undervalued). The stock has 6 warning signs investors should review.

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

Aeon Co (M) Bhd's adjusted free cash flow per share for the three months ended in Mar. 2026 was RM0.223. Add all the adjusted free cash flow per share for the past 10 years together and divide the count will get our Cyclically Adjusted FCF per Share, which is RM0.25 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Aeon Co (M) Bhd's average Cyclically Adjusted FCF Growth Rate was 47.10% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 44.20% per year. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the Cyclically Adjusted FCF Growth Rate using Cyclically Adjusted FCF per Share data.

During the past 13 years, the highest 3-Year average Cyclically Adjusted FCF Growth Rate of Aeon Co (M) Bhd was 58.70% per year. The lowest was 44.20% per year. And the median was 51.45% per year.

As of today (2026-07-14), Aeon Co (M) Bhd's current stock price is RM1.08. Aeon Co (M) Bhd's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was RM0.25. Aeon Co (M) Bhd's Cyclically Adjusted Price-to-FCF of today is 4.32.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Aeon Co (M) Bhd was 150.00. The lowest was 4.20. And the median was 12.33.


Aeon Co (M) Bhd  (XKLS:6599) Cyclically Adjusted FCF per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted FCF per Share may underestimate the company's free cash flow. Cyclically Adjusted Price-to-FCF can seem to be too high even the actual Price-to-Free-Cash-Flow is low.

For the Cyclically Adjusted Price-to-FCF, the free cash flow per share of the past 10 years are inflation-adjusted and averaged. The result is used for P/FCF calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted Price-to-FCF is also called CAPFCF Ratio.

The Shiller PE Ratio was first used by professor Robert Shiller. He uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings per share of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted free cash flow per share of a company over the past 10 years.

Aeon Co (M) Bhd's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=1.08/0.25
=4.32

* 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.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Aeon Co (M) Bhd was 150.00. The lowest was 4.20. And the median was 12.33.


Be Aware

Cyclically Adjusted Price-to-FCF works better for cyclical companies. It gives you a better idea on the company's real free cash flow value.


Aeon Co (M) Bhd Cyclically Adjusted FCF per Share Related Terms


Aeon Co (M) Bhd Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Aeon Co (M) Bhd's Cyclically Adjusted FCF per Share 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.

Aeon Co (M) Bhd Cyclically Adjusted FCF per Share Chart

Aeon Co (M) Bhd Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.04 0.07 0.09 0.16 0.21

Aeon Co (M) Bhd Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
Cyclically Adjusted FCF per Share 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 0.17 0.19 0.20 0.21 0.25

XKLS:6599 vs DDS, M: Cyclically Adjusted FCF per Share Comparison

For the Department Stores subindustry, Aeon Co (M) Bhd's Cyclically Adjusted Price-to-FCF, along with its competitors' market caps and Cyclically Adjusted Price-to-FCF 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 (M) Bhd Cyclically Adjusted Price-to-FCF vs Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, Aeon Co (M) Bhd's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Aeon Co (M) Bhd's Cyclically Adjusted Price-to-FCF falls into.


XKLS:6599
73GF Score
Aeon Co (M) Bhd XKLS:6599
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Aeon Co (M) Bhd Cyclically Adjusted FCF per Share Calculation

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

What is Cyclically Adjusted FCF per Share? How do we calculate Cyclically Adjusted FCF per Share?

Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years. Let's use an example to explain.

If we want to calculate the Cyclically Adjusted FCF per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the free cash flow per share from 2001 through 2010.

We adjusted the 2001 free cash flow per share data with the total inflation from 2001 through 2010 to the equivalent free cash flow in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's free cash flow is $1 a share in 2001, then the 2001's equivalent free cash flow in 2010 is $1.4 a share. If Wal-Mart's free cash flow is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 free cash flow in 2010 is $1.35. So on and so forth, you get the equivalent free cash flow per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted FCF per Share.

Please note that we use the CPI data of the country/region where the company is headquartered. If the CPI data for that country/region is not available, then we will use the CPI data of the United States as default.

For example, Aeon Co (M) Bhd's adjusted Free Cash Flow per Share data for the three months ended in Mar. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Mar. 2026 (Change)*Current CPI (Mar. 2026)
=0.223/330.2130*330.2130
=0.223

Current CPI (Mar. 2026) = 330.2130.

Aeon Co (M) Bhd Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 -0.070 241.018 -0.096
201609 -0.204 241.428 -0.279
201612 0.190 241.432 0.260
201703 -0.090 243.801 -0.122
201706 0.148 244.955 0.200
201709 -0.088 246.819 -0.118
201712 0.039 246.524 0.052
201803 0.006 249.554 0.008
201806 0.025 251.989 0.033
201809 -0.102 252.439 -0.133
201812 0.101 251.233 0.133
201903 -0.012 254.202 -0.016
201906 0.102 256.143 0.131
201909 0.024 256.759 0.031
201912 0.181 256.974 0.233
202003 -0.050 258.115 -0.064
202006 0.042 257.797 0.054
202009 0.194 260.280 0.246
202012 0.063 260.474 0.080
202103 0.198 264.877 0.247
202106 0.044 271.696 0.053
202109 -0.082 274.310 -0.099
202112 0.290 278.802 0.343
202203 0.105 287.504 0.121
202206 0.207 296.311 0.231
202209 -0.003 296.808 -0.003
202212 0.109 296.797 0.121
202303 0.119 301.836 0.130
202306 -0.065 305.109 -0.070
202309 0.011 307.789 0.012
202312 0.112 306.746 0.121
202403 0.171 312.332 0.181
202406 -0.042 314.175 -0.044
202409 0.063 315.301 0.066
202412 0.091 315.605 0.095
202503 0.107 319.799 0.110
202506 -0.061 322.561 -0.062
202509 0.035 324.800 0.036
202512 0.048 324.054 0.049
202603 0.223 330.213 0.223

Add all the adjusted free cash flow per share together and divide 10 will get our Cyclically Adjusted FCF per Share.

What does a Cyclically Adjusted FCF per Share of RM0.25 mean?
Aeon Co (M) Bhd (XKLS:6599) has a Cyclically Adjusted FCF per Share of RM0.25 as of Mar. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Aeon Co (M) Bhd and its competitors.
Is Aeon Co (M) Bhd's Cyclically Adjusted FCF per Share too high?
Aeon Co (M) Bhd's current Cyclically Adjusted FCF per Share is RM0.25. Overall, Aeon Co (M) Bhd has a GF Score™ of 73/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Aeon Co (M) Bhd's Cyclically Adjusted FCF per Share compare to DDS and M?
Aeon Co (M) Bhd's Cyclically Adjusted FCF per Share of RM0.25 can be compared against companies in the Retail - Cyclical industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Cyclically Adjusted FCF per Share for a Retail - Cyclical company?
A good Cyclically Adjusted FCF per Share depends on the Retail - Cyclical industry context. However, Cyclically Adjusted FCF per Share should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Cyclically Adjusted FCF per Share mean?
A high Cyclically Adjusted FCF per Share can signal that a stock is expensive relative to its fundamentals. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Aeon Co (M) Bhd and its competitors. Aeon Co (M) Bhd's current Cyclically Adjusted FCF per Share is RM0.25. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Aeon Co (M) Bhd stock overvalued right now?
Based on GuruFocus' analysis, Aeon Co (M) Bhd (XKLS:6599) is currently considered Modestly Undervalued. The stock's GF Value™ is RM1.31, compared to a current price of RM1.08 — trading 17.6% below its estimated fair value. The current Cyclically Adjusted FCF per Share is RM0.25. Aeon Co (M) Bhd's overall GF Score™ is 73/100 with 6 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Cyclically Adjusted FCF per Share calculated?
Cyclically Adjusted FCF per Share is calculated from a company's financial statements. For Aeon Co (M) Bhd (XKLS:6599), the current Cyclically Adjusted FCF per Share is RM0.25 as of Mar. 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Aeon Co (M) Bhd (XKLS:6599) Overvalued in 2026?

Based on GuruFocus' analysis, Aeon Co (M) Bhd stock appears to be undervalued. The current stock price of RM1.08 is trading 17.6% below its estimated GF Value™ of RM1.31. GuruFocus considers Aeon Co (M) Bhd to be Modestly Undervalued.

Key valuation signals for XKLS:6599:

  • Cyclically Adjusted FCF per Share: RM0.25
  • GF Value™: RM1.31 vs. price of RM1.08 (17.6% below fair value)
  • GF Score™: 73/100 with 6 warning signs

No single metric tells the full story. See the XKLS:6599 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Aeon Co (M) Bhd Business Description

Address Jalan Jejaka, 3rd Floor, AEON Taman Maluri Shopping Centre, Cheras, Kuala Lumpur, MYS, 55100
Aeon Co (M) Bhd is principally engaged in the operations of a chain of departmental stores and supermarkets selling a broad range of goods ranging from clothing, food, household goods, other merchandise and shopping centre operation. The two main reportable segments are: i) Retailing: The operations of a chain of departmental stores and supermarkets selling a broad range of goods ranging from clothing, food, household goods and other merchandise, ii) Property management services: Shopping mall operation. The majority of the company's revenue is derived from the Retailing segment. Geographically, the company is predominantly operating in Malaysia.
73GF Score

Get the complete analysis for XKLS:6599

Cyclically Adjusted FCF per Share is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

RM1.08
Price
RM1.31
GF Value