Panasonic Holdings Corporation (6752)

Basic

  • Market Cap

    ¥3,426.77B

  • EV

    ¥3,953.39B

  • Shares Out

    2,334.31M

  • Revenue

    ¥8,434.44B

  • Employees

    232,527

Margins

  • Gross

    28.08%

  • EBITDA

    7.01%

  • Operating

    3.77%

  • Pre-Tax

    4.44%

  • Net

    5.29%

  • FCF

    3.52%

Returns (5Yr Avg)

  • ROA

    2.71%

  • ROE

    9.49%

  • ROCE

    7.69%

  • ROIC

    4.59%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • EV/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    ¥1,912.9

  • P/E

  • EV/Sales

  • EV/EBITDA

  • EV/FCF

Per Share

  • Rev

    ¥3,613.63

  • Earnings (Dil)

    ¥191.25

  • FCF

    ¥127.15

  • Book Value

    ¥1,843.63

Growth (CAGR)

  • Rev 3Yr

    7.95%

  • Rev 5Yr

    0.73%

  • Rev 10Yr

    1.36%

  • Dil EPS 3Yr

    36.99%

  • Dil EPS 5Yr

    14.11%

  • Dil EPS 10Yr

    16%

  • Rev Fwd 2Yr

    2.58%

  • EBITDA Fwd 2Yr

    17.28%

  • EPS Fwd 2Yr

    19.11%

  • EPS LT Growth Est

    20.79%

Dividends

  • Yield

  • Payout

    16.99%

  • DPS

    ¥32.5

  • DPS Growth 3Yr

    9.14%

  • DPS Growth 5Yr

    -1.47%

  • DPS Growth 10Yr

    20.58%

  • DPS Growth Fwd 2Yr

    13.39%

Select a metric from the list below to chart it

Mar '14
Mar '16
Mar '18
Mar '20
Mar '22
LTM

Total Revenues

8,002,733.0

7,490,601.0

6,698,794.0

7,388,791.0

8,378,942.0

8,434,437.0

Total Revenues % Chg.

0.3%

-6.4%

-10.6%

10.3%

13.4%

6.5%

Cost of Goods Sold, Total

5,718,972.0

5,328,596.0

4,723,943.0

5,304,578.0

6,116,920.0

6,065,921.0

Gross Profit

2,283,761.0

2,162,005.0

1,974,851.0

2,084,213.0

2,262,022.0

2,368,516.0

Selling General & Admin Expenses, Total

1,856,826.0

1,733,105.0

1,546,425.0

1,724,511.0

1,947,371.0

2,007,483.0

Depreciation & Amortization

84,943.0

132,242.0

121,271.0

Other Operating Expenses

20,743.0

28,241.0

27,802.0

45,711.0

24,759.0

43,344.0

Other Operating Expenses, Total

1,962,512.0

1,893,588.0

1,695,498.0

1,770,222.0

1,972,130.0

2,050,827.0

Operating Income

321,249.0

268,417.0

279,353.0

313,991.0

289,892.0

317,689.0

Interest Expense, Total

-18,343.0

-33,095.0

-17,248.0

-19,259.0

-21,133.0

-22,622.0

Interest And Investment Income

24,430.0

24,325.0

13,867.0

14,568.0

25,820.0

41,944.0

Net Interest Expenses

6,087.0

-8,770.0

-3,381.0

-4,691.0

4,687.0

19,322.0

Income (Loss) On Equity Invest.

10,853.0

5,298.0

-20,753.0

-12,637.0

1,432.0

6,359.0

Currency Exchange Gains (Loss)

1,173.0

5,856.0

-1,378.0

1,630.0

19,686.0

19,686.0

Other Non Operating Income (Expenses)

1,179.0

1,134.0

1,726.0

3,466.0

3,466.0

EBT, Excl. Unusual Items

339,362.0

271,980.0

254,975.0

300,019.0

319,163.0

366,522.0

Restructuring Charges

-12,300.0

-37,964.0

-10,554.0

-10,554.0

Merger & Related Restructuring Charges

-3,159.0

Impairment of Goodwill

Gain (Loss) On Sale Of Investments

30,022.0

5,845.0

62,464.0

Gain (Loss) On Sale Of Assets

26,914.0

47,175.0

10,064.0

10,064.0

Asset Writedown

-62,775.0

-91,253.0

-8,140.0

-2,264.0

8,088.0

Legal Settlements

Other Unusual Items

82,933.0

122,623.0

EBT, Incl. Unusual Items

416,456.0

291,050.0

260,820.0

360,395.0

316,409.0

374,120.0

Income Tax Expense

113,719.0

51,012.0

76,926.0

94,957.0

35,853.0

-88,414.0

Earnings From Continuing Operations

302,737.0

240,038.0

183,894.0

265,438.0

280,556.0

462,534.0

Minority Interest

-18,588.0

-14,331.0

-18,817.0

-10,104.0

-15,054.0

-15,990.0

Net Income

284,149.0

225,707.0

165,077.0

255,334.0

265,502.0

446,544.0

Preferred Dividend and Other Adjustments

7.0

5.0

11.0

9.0

16.0

Net Income to Common Incl Extra Items

284,149.0

225,700.0

165,072.0

255,323.0

265,493.0

446,528.0

Net Income to Common Excl. Extra Items

284,149.0

225,700.0

165,072.0

255,323.0

265,493.0

446,528.0

Total Shares Outstanding

2,332.4

2,333.0

2,333.3

2,333.8

2,334.1

2,334.1

Weighted Avg. Shares Outstanding

2,332.4

2,332.6

2,333.1

2,333.5

2,333.9

2,334.1

Weighted Avg. Shares Outstanding Dil

2,333.9

2,334.1

2,334.3

2,334.6

2,334.8

2,334.8

EPS

121.8

96.8

70.8

109.4

113.8

191.3

EPS Diluted

121.7

96.7

70.7

109.4

113.7

191.3

EBITDA

586,288.0

529,022.0

596,925.0

544,816.0

556,859.0

591,457.0