Pan Pacific International Holdings Corporation (7532)

Basic

  • Market Cap

    ¥1,951.17B

  • EV

    ¥2,309.35B

  • Shares Out

    596.69M

  • Revenue

    ¥1,972.42B

  • Employees

    17,107

Margins

  • Gross

    31.15%

  • EBITDA

    7.97%

  • Operating

    5.79%

  • Pre-Tax

    5.48%

  • Net

    3.67%

  • FCF

    5.65%

Returns (5Yr Avg)

  • ROA

    3.98%

  • ROE

    14.22%

  • ROCE

    8.45%

  • ROIC

    6.12%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    ¥3,234.29

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    ¥3,306.52

  • Earnings (Dil)

    ¥120.95

  • FCF

    ¥186.35

  • Book Value

    ¥795.54

Growth (CAGR)

  • Rev 3Yr

    5.67%

  • Rev 5Yr

    15.3%

  • Rev 10Yr

    13.13%

  • Dil EPS 3Yr

    12.37%

  • Dil EPS 5Yr

    14.15%

  • Dil EPS 10Yr

    12.86%

  • Rev Fwd 2Yr

    6.16%

  • EBITDA Fwd 2Yr

    8.23%

  • EPS Fwd 2Yr

    12.49%

  • EPS LT Growth Est

    11.3%

Dividends

  • Yield

    —

  • Payout

    16.5%

  • DPS

    ¥20

  • DPS Growth 3Yr

    10.06%

  • DPS Growth 5Yr

    20.11%

  • DPS Growth 10Yr

    17.1%

  • DPS Growth Fwd 2Yr

    9.1%

Select a metric from the list below to chart it

Jun '14
Jun '16
Jun '18
Jun '20
Jun '22
LTM
Metric
Jun '14
Jun '15
Jun '16
Jun '17
Jun '18
Jun '19
Jun '20
Jun '21
Jun '22
Jun '23
LTM

Total Revenues

1,328,874.0

1,681,947.0

1,708,635.0

1,831,280.0

1,936,783.0

1,972,418.0

Total Revenues % Chg.

41.1%

26.6%

1.6%

7.2%

5.8%

6.1%

Cost of Goods Sold, Total

958,347.0

1,200,258.0

1,211,311.0

1,287,892.0

1,336,393.0

1,358,082.0

Gross Profit

370,527.0

481,689.0

497,324.0

543,388.0

600,390.0

614,336.0

Selling General & Admin Expenses, Total

279,034.0

366,609.0

375,863.0

414,416.0

451,168.0

456,098.0

Provision for Bad Debts

—

—

—

—

—

—

Depreciation & Amortization

20,012.0

24,595.0

26,472.0

31,260.0

34,375.0

34,375.0

Amortization of Goodwill and Intangible Assets

1,019.0

1,004.0

1,675.0

4,034.0

4,604.0

4,604.0

Other Operating Expenses

7,352.0

13,484.0

12,008.0

4,991.0

4,984.0

4,984.0

Other Operating Expenses, Total

307,417.0

405,692.0

416,018.0

454,701.0

495,131.0

500,061.0

Operating Income

63,110.0

75,997.0

81,306.0

88,687.0

105,259.0

114,275.0

Interest Expense, Total

-6,033.0

-5,177.0

-5,704.0

-7,509.0

-7,703.0

-7,744.0

Interest And Investment Income

1,777.0

705.0

617.0

855.0

893.0

1,026.0

Net Interest Expenses

-4,256.0

-4,472.0

-5,087.0

-6,654.0

-6,810.0

-6,718.0

Income (Loss) On Equity Invest.

5,957.0

84.0

237.0

498.0

679.0

772.0

Currency Exchange Gains (Loss)

—

—

1,580.0

15,468.0

6,420.0

3,880.0

Other Non Operating Income (Expenses)

3,429.0

3,564.0

3,490.0

2,442.0

5,445.0

6,162.0

EBT, Excl. Unusual Items

68,240.0

75,173.0

81,526.0

100,441.0

110,993.0

118,371.0

Gain (Loss) On Sale Of Investments

10,739.0

96.0

—

—

—

—

Gain (Loss) On Sale Of Assets

2,085.0

801.0

94.0

924.0

19.0

17.0

Asset Writedown

-10,814.0

-7,708.0

-17,735.0

-7,153.0

-7,548.0

-7,544.0

Legal Settlements

—

—

—

-548.0

-226.0

-226.0

Other Unusual Items

-2,779.0

4,799.0

380.0

-1,637.0

-2,500.0

-2,593.0

EBT, Incl. Unusual Items

67,471.0

73,161.0

64,265.0

92,027.0

100,738.0

108,025.0

Income Tax Expense

17,552.0

22,305.0

9,388.0

30,281.0

34,967.0

36,430.0

Earnings From Continuing Operations

49,919.0

50,856.0

54,877.0

61,746.0

65,771.0

71,595.0

Minority Interest

-1,666.0

-553.0

-1,026.0

182.0

396.0

732.0

Net Income

48,253.0

50,303.0

53,851.0

61,928.0

66,167.0

72,327.0

Net Income to Common Incl Extra Items

48,253.0

50,303.0

53,851.0

61,928.0

66,167.0

72,327.0

Net Income to Common Excl. Extra Items

48,253.0

50,303.0

53,851.0

61,928.0

66,167.0

72,327.0

Total Shares Outstanding

633.3

633.9

634.2

596.3

596.6

596.7

Weighted Avg. Shares Outstanding

633.0

633.6

634.1

603.3

596.5

596.5

Weighted Avg. Shares Outstanding Dil

634.9

635.3

635.8

604.7

597.9

598.0

EPS

76.2

79.4

84.9

102.6

110.9

121.2

EPS Diluted

76.0

79.2

84.7

102.4

110.7

120.9

EBITDA

86,746.0

105,302.0

112,765.0

126,909.0

147,520.0

157,203.0