P

Pacific Industrial Co Ltd
TSE:7250

Watchlist Manager
Pacific Industrial Co Ltd
TSE:7250
Watchlist
Price: 3 050 JPY -1.61% Market Closed
Market Cap: 187B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+20%
5Y
+43%
10Y
+102%
Operating Income
+
3Y
+110%
5Y
+227%
10Y
+209%
Net Income
+
3Y
+57%
5Y
+218%
10Y
+97%

Earnings Waterfall
Pacific Industrial Co Ltd

Revenue
211.7B JPY
Cost of Revenue
-178.9B JPY
Gross Profit
32.7B JPY
Operating Expenses
-15.2B JPY
Operating Income
17.5B JPY
Other Expenses
-2.5B JPY
Net Income
15B JPY

Income Statement
Pacific Industrial Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Jun-2005 Sep-2005 Dec-2005 Jun-2006 Sep-2006 Dec-2006 Jun-2007 Sep-2007 Dec-2007 Jun-2008 Sep-2008 Dec-2008 Jun-2009 Sep-2009 Dec-2009 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
64
0
0
75
0
0
76
0
0
89
0
0
120
0
0
105
202
296
384
360
347
342
337
336
326
309
288
269
260
251
249
241
230
212
196
187
173
172
166
158
156
146
150
162
184
217
229
239
243
243
260
280
266
308
321
343
383
361
365
385
407
348
334
288
246
290
285
287
302
310
329
330
336
339
346
0
0
Revenue
43 784
N/A
46 339
+6%
48 968
+6%
52 917
+8%
57 194
+8%
60 842
+6%
62 394
+3%
64 196
+3%
65 981
+3%
67 185
+2%
68 024
+1%
66 306
-3%
58 472
-12%
54 447
-7%
54 863
+1%
60 690
+11%
62 758
+3%
61 536
-2%
84 631
+38%
78 215
-8%
76 583
-2%
77 349
+1%
79 579
+3%
87 049
+9%
88 977
+2%
87 592
-2%
83 700
-4%
84 491
+1%
85 412
+1%
89 255
+4%
91 976
+3%
93 004
+1%
95 291
+2%
97 462
+2%
99 952
+3%
102 475
+3%
104 652
+2%
106 611
+2%
106 886
+0%
105 759
-1%
104 300
-1%
102 772
-1%
103 669
+1%
105 853
+2%
110 443
+4%
114 578
+4%
117 758
+3%
123 058
+5%
125 515
+2%
131 603
+5%
145 030
+10%
155 810
+7%
163 510
+5%
167 498
+2%
165 969
-1%
146 883
-11%
148 031
+1%
150 932
+2%
150 408
0%
168 100
+12%
164 003
-2%
162 418
-1%
164 472
+1%
167 410
+2%
176 961
+6%
187 847
+6%
191 254
+2%
196 087
+3%
202 998
+4%
203 814
+0%
207 348
+2%
209 768
+1%
204 271
-3%
202 674
-1%
206 129
+2%
207 054
+0%
211 672
+2%
Gross Profit
Cost of Revenue
(36 767)
(39 219)
(42 010)
(45 722)
(49 161)
(51 844)
(53 470)
(55 520)
(57 630)
(59 113)
(60 072)
(59 500)
(53 484)
(49 427)
(48 289)
(51 590)
(52 864)
(51 832)
(71 903)
(67 599)
(66 888)
(67 989)
(69 273)
(74 842)
(76 291)
(75 151)
(72 452)
(73 014)
(73 685)
(76 843)
(78 989)
(80 189)
(82 007)
(83 497)
(85 129)
(86 986)
(89 069)
(90 765)
(90 911)
(89 595)
(87 763)
(85 984)
(86 655)
(88 835)
(93 446)
(97 800)
(100 675)
(105 361)
(107 411)
(112 894)
(123 417)
(133 045)
(140 204)
(143 563)
(142 533)
(129 022)
(129 214)
(130 319)
(129 280)
(140 970)
(138 170)
(137 796)
(141 002)
(145 480)
(155 339)
(165 798)
(168 424)
(171 560)
(174 787)
(174 244)
(177 558)
(180 136)
(176 985)
(175 280)
(177 482)
(176 792)
(178 935)
Gross Profit
7 017
N/A
7 120
+1%
6 958
-2%
7 195
+3%
8 033
+12%
8 998
+12%
8 924
-1%
8 676
-3%
8 351
-4%
8 072
-3%
7 952
-1%
6 806
-14%
4 988
-27%
5 020
+1%
6 574
+31%
9 100
+38%
9 894
+9%
9 704
-2%
12 728
+31%
10 616
-17%
9 695
-9%
9 360
-3%
10 306
+10%
12 207
+18%
12 686
+4%
12 441
-2%
11 248
-10%
11 477
+2%
11 727
+2%
12 412
+6%
12 987
+5%
12 815
-1%
13 284
+4%
13 965
+5%
14 823
+6%
15 489
+4%
15 583
+1%
15 846
+2%
15 975
+1%
16 164
+1%
16 537
+2%
16 788
+2%
17 014
+1%
17 018
+0%
16 997
0%
16 778
-1%
17 083
+2%
17 697
+4%
18 104
+2%
18 709
+3%
21 613
+16%
22 765
+5%
23 306
+2%
23 935
+3%
23 436
-2%
17 861
-24%
18 817
+5%
20 613
+10%
21 128
+2%
27 130
+28%
25 833
-5%
24 622
-5%
23 470
-5%
21 930
-7%
21 622
-1%
22 049
+2%
22 830
+4%
24 527
+7%
28 211
+15%
29 570
+5%
29 790
+1%
29 632
-1%
27 286
-8%
27 394
+0%
28 647
+5%
30 262
+6%
32 737
+8%
Operating Income
Operating Expenses
(4 631)
(4 675)
(4 874)
(5 129)
(2 863)
(5 842)
(5 998)
(7 097)
(6 097)
(5 304)
(6 139)
(3 349)
(3 195)
(3 153)
(3 306)
(3 427)
(3 492)
(3 608)
(7 576)
(4 773)
(5 250)
(5 723)
(6 606)
(6 372)
(6 929)
(6 961)
(6 908)
(7 638)
(7 107)
(7 328)
(7 487)
(7 626)
(7 743)
(7 763)
(9 667)
(9 789)
(9 923)
(8 560)
(8 106)
(8 114)
(8 070)
(8 028)
(8 352)
(8 446)
(8 530)
(8 704)
(9 020)
(9 622)
(9 954)
(9 987)
(11 306)
(11 827)
(12 582)
(13 541)
(12 925)
(13 825)
(13 462)
(13 272)
(12 154)
(13 348)
(13 500)
(13 630)
(12 714)
(12 874)
(13 289)
(13 387)
(13 532)
(13 893)
(14 169)
(14 871)
(15 334)
(23 098)
(22 975)
(22 656)
(14 971)
(14 881)
(15 232)
Selling, General & Administrative
(4 631)
(4 675)
(4 874)
(5 129)
(2 863)
(5 842)
(5 998)
(7 097)
(6 097)
(5 304)
(6 139)
(3 349)
(3 195)
(3 153)
(3 306)
(3 427)
(3 492)
(3 608)
(7 576)
(4 773)
(5 250)
(5 723)
(6 605)
(6 875)
(6 927)
(6 959)
(6 907)
(6 983)
(7 107)
(7 327)
(7 486)
(7 605)
(7 722)
(7 764)
(7 860)
(7 982)
(8 116)
(8 260)
(8 105)
(8 048)
(8 003)
(8 027)
(8 352)
(8 462)
(8 545)
(8 704)
(9 019)
(9 620)
(9 953)
(9 986)
(11 305)
(11 825)
(12 581)
(13 540)
(12 924)
(12 490)
(12 126)
(11 936)
(12 152)
(12 544)
(12 694)
(12 825)
(12 712)
(12 871)
(13 288)
(13 385)
(13 531)
(13 742)
(14 019)
(14 721)
(15 334)
(15 545)
(15 422)
(15 102)
(14 970)
(14 881)
(15 231)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
503
0
0
(1)
(655)
0
(1)
(1)
(21)
(21)
0
(1 807)
(1 807)
(1 807)
(300)
(1)
(66)
(67)
(1)
0
16
15
0
(1)
(2)
0
(1)
(1)
(2)
(1)
0
(1)
(1 335)
(1 336)
(1 336)
(2)
(804)
(806)
(805)
(2)
(3)
(1)
(2)
(1)
(151)
(150)
(150)
0
(7 553)
(7 553)
(7 554)
(1)
0
0
Operating Income
2 386
N/A
2 445
+2%
2 084
-15%
2 066
-1%
5 170
+150%
3 156
-39%
2 926
-7%
1 579
-46%
2 254
+43%
2 768
+23%
1 813
-35%
3 457
+91%
1 793
-48%
1 867
+4%
3 268
+75%
5 673
+74%
6 402
+13%
6 096
-5%
5 152
-15%
5 843
+13%
4 445
-24%
3 637
-18%
3 700
+2%
5 835
+58%
5 757
-1%
5 480
-5%
4 340
-21%
3 839
-12%
4 620
+20%
5 084
+10%
5 500
+8%
5 189
-6%
5 541
+7%
6 202
+12%
5 156
-17%
5 700
+11%
5 660
-1%
7 286
+29%
7 869
+8%
8 050
+2%
8 467
+5%
8 760
+3%
8 662
-1%
8 572
-1%
8 467
-1%
8 074
-5%
8 063
0%
8 075
+0%
8 150
+1%
8 722
+7%
10 307
+18%
10 938
+6%
10 724
-2%
10 394
-3%
10 511
+1%
4 036
-62%
5 355
+33%
7 341
+37%
8 974
+22%
13 782
+54%
12 333
-11%
10 992
-11%
10 756
-2%
9 056
-16%
8 333
-8%
8 662
+4%
9 298
+7%
10 634
+14%
14 042
+32%
14 699
+5%
14 456
-2%
6 534
-55%
4 311
-34%
4 738
+10%
13 676
+189%
15 381
+12%
17 505
+14%
Pre-Tax Income
Interest Income Expense
175
54
105
145
78
153
205
365
259
207
134
(25)
383
212
473
(383)
(340)
(438)
(417)
31
116
(68)
80
169
264
696
836
1 274
1 383
1 627
1 397
1 098
1 265
1 495
1 505
1 787
1 497
1 214
817
187
457
906
966
1 539
1 609
1 238
1 153
1 586
1 777
1 205
1 370
849
408
1 053
182
563
93
(91)
1 695
1 793
2 219
2 738
2 706
4 092
4 622
3 319
3 146
2 224
2 303
3 780
19 302
19 423
17 861
19 047
2 701
1 331
3 143
Non-Reccuring Items
(1 823)
(1 816)
(1 830)
(65)
(2 752)
(75)
(107)
967
21
(608)
341
(2 213)
(2 151)
(2 035)
(1 961)
(2 150)
(2 287)
(2 153)
(264)
(2 478)
(1 796)
(1 196)
578
0
(150)
(76)
(663)
0
1
0
(21)
0
0
(1 528)
0
0
0
0
(65)
0
0
(51)
1
0
0
0
0
0
0
0
0
0
0
0
(1 335)
0
0
0
(803)
0
0
0
0
0
0
0
(149)
0
0
0
(7 553)
0
0
0
0
0
(65)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
(15)
(54)
(70)
(69)
(41)
(35)
(33)
(49)
(46)
(139)
(135)
(117)
(143)
(71)
(65)
(78)
(46)
(41)
(52)
(41)
(84)
(82)
(93)
(85)
(43)
(62)
(128)
(85)
(104)
(89)
(80)
(132)
(132)
(256)
(217)
(247)
(329)
(227)
(100)
(68)
7
40
(96)
(139)
(156)
(248)
(248)
(212)
(211)
(162)
(132)
(147)
(155)
(810)
(793)
(811)
(765)
(149)
(115)
(108)
(168)
(350)
(108)
(149)
(202)
(66)
(324)
(265)
Total Other Income
154
120
196
173
252
233
277
242
210
141
279
136
194
152
209
175
159
179
217
204
164
200
301
561
437
612
196
(146)
(31)
(242)
165
163
224
117
224
290
260
477
327
283
285
169
618
615
605
645
269
(98)
(122)
(217)
90
149
173
311
436
447
724
626
549
447
274
777
1 153
1 436
1 404
1 113
765
1 592
1 504
1 142
598
729
774
999
896
338
364
Pre-Tax Income
892
N/A
803
-10%
555
-31%
2 319
+318%
2 748
+18%
3 467
+26%
3 301
-5%
3 153
-4%
2 744
-13%
2 493
-9%
2 513
+1%
1 285
-49%
150
-88%
155
+3%
1 954
+1 161%
3 282
+68%
3 885
+18%
3 638
-6%
4 549
+25%
3 465
-24%
2 812
-19%
2 430
-14%
4 588
+89%
6 500
+42%
6 230
-4%
6 666
+7%
4 668
-30%
4 915
+5%
5 932
+21%
6 385
+8%
6 959
+9%
6 357
-9%
6 945
+9%
6 243
-10%
6 823
+9%
7 649
+12%
7 332
-4%
8 873
+21%
8 859
0%
8 440
-5%
9 077
+8%
9 652
+6%
9 991
+4%
10 509
+5%
10 434
-1%
9 628
-8%
9 258
-4%
9 463
+2%
9 737
+3%
9 717
0%
11 807
+22%
11 840
+0%
11 166
-6%
11 602
+4%
9 546
-18%
4 798
-50%
5 960
+24%
7 665
+29%
10 253
+34%
15 890
+55%
14 679
-8%
14 352
-2%
13 805
-4%
13 791
0%
13 548
-2%
12 329
-9%
12 911
+5%
14 335
+11%
17 741
+24%
19 453
+10%
26 453
+36%
26 578
+0%
22 797
-14%
24 582
+8%
17 207
-30%
16 726
-3%
20 682
+24%
Net Income
Tax Provision
(815)
(833)
(858)
(1 002)
(1 098)
(1 229)
(1 175)
(1 061)
(1 044)
(845)
(777)
(350)
130
125
(356)
(1 032)
(1 387)
(1 257)
(1 587)
(994)
(730)
(747)
(1 300)
(2 102)
(2 280)
(2 370)
(1 941)
(2 010)
(2 187)
(2 328)
(2 410)
(2 205)
(2 204)
(2 237)
(1 956)
(2 164)
(1 549)
(1 473)
(1 742)
(1 652)
(2 231)
(2 490)
(2 432)
(2 542)
(2 549)
(2 136)
(1 829)
(1 888)
(1 884)
(2 140)
(3 043)
(3 000)
(2 980)
(3 051)
(2 458)
(1 158)
(1 450)
(1 881)
(2 273)
(3 680)
(3 195)
(3 185)
(3 937)
(3 892)
(3 906)
(3 604)
(3 498)
(3 870)
(4 921)
(5 375)
(9 436)
(9 270)
(7 999)
(8 338)
(3 940)
(4 293)
(5 619)
Income from Continuing Operations
77
(30)
(303)
1 317
1 650
2 238
2 126
2 092
1 700
1 648
1 736
935
280
280
1 598
2 250
2 498
2 381
2 962
2 471
2 082
1 683
3 288
4 398
3 950
4 296
2 727
2 905
3 745
4 057
4 549
4 152
4 741
4 006
4 867
5 485
5 783
7 400
7 117
6 788
6 846
7 162
7 559
7 967
7 885
7 492
7 429
7 575
7 853
7 577
8 764
8 840
8 186
8 551
7 088
3 640
4 510
5 784
7 980
12 210
11 484
11 167
9 868
9 899
9 642
8 725
9 413
10 465
12 820
14 078
17 017
17 308
14 798
16 244
13 267
12 433
15 063
Income to Minority Interest
323
705
737
509
100
30
(20)
(43)
61
67
78
(5)
(9)
(27)
(36)
(40)
(36)
(37)
8
15
25
37
9
30
54
85
81
70
56
44
38
43
40
1 534
1 847
1 834
1 832
326
(2)
1
(2)
(17)
(33)
(34)
(46)
(41)
(36)
(38)
(41)
(36)
(34)
(36)
(18)
1
168
202
215
169
3
(37)
(61)
(48)
(64)
(75)
(88)
(122)
(110)
(115)
(118)
(70)
(40)
(42)
(24)
(33)
(44)
(47)
(56)
Net Income (Common)
398
N/A
672
+69%
432
-36%
1 825
+322%
1 746
-4%
2 269
+30%
2 107
-7%
2 051
-3%
1 761
-14%
1 712
-3%
1 813
+6%
925
-49%
272
-71%
251
-8%
1 561
+522%
2 204
+41%
2 454
+11%
2 337
-5%
2 969
+27%
2 485
-16%
2 110
-15%
1 725
-18%
3 297
+91%
4 429
+34%
4 005
-10%
4 381
+9%
2 807
-36%
2 974
+6%
3 799
+28%
4 100
+8%
4 587
+12%
4 195
-9%
4 782
+14%
5 541
+16%
6 714
+21%
7 317
+9%
7 615
+4%
7 725
+1%
7 114
-8%
6 790
-5%
6 843
+1%
7 143
+4%
7 524
+5%
7 931
+5%
7 835
-1%
7 449
-5%
7 393
-1%
7 536
+2%
7 812
+4%
7 541
-3%
8 730
+16%
8 804
+1%
8 170
-7%
8 552
+5%
7 256
-15%
3 844
-47%
4 725
+23%
5 955
+26%
7 982
+34%
12 169
+52%
11 421
-6%
11 116
-3%
9 803
-12%
9 824
+0%
9 553
-3%
8 603
-10%
9 301
+8%
10 348
+11%
12 701
+23%
14 005
+10%
16 974
+21%
17 262
+2%
14 771
-14%
16 207
+10%
13 221
-18%
12 384
-6%
15 003
+21%
EPS (Diluted)
7.5
N/A
12.44
+66%
7.85
-37%
29.91
+281%
28.62
-4%
37.81
+32%
35.11
-7%
33.62
-4%
29.35
-13%
28.53
-3%
29.72
+4%
15.41
-48%
5.13
-67%
3.69
-28%
26.01
+605%
36.73
+41%
40.9
+11%
38.95
-5%
56.01
+44%
46.88
-16%
39.81
-15%
31.94
-20%
61.05
+91%
82.01
+34%
74.16
-10%
81.12
+9%
51.98
-36%
55.07
+6%
70.35
+28%
75.92
+8%
84.94
+12%
69.91
-18%
79.7
+14%
92.35
+16%
111.09
+20%
121.95
+10%
124.83
+2%
126.63
+1%
117.54
-7%
111.31
-5%
112.18
+1%
117.09
+4%
124.18
+6%
130.01
+5%
128.44
-1%
122.11
-5%
121.95
0%
123.54
+1%
128.06
+4%
124.26
-3%
143.95
+16%
145.17
+1%
134.69
-7%
140.97
+5%
119.62
-15%
63.58
-47%
77.6
+22%
98.12
+26%
131.54
+34%
200.53
+52%
188.16
-6%
183.14
-3%
161.52
-12%
162.37
+1%
159.41
-2%
143.85
-10%
155.01
+8%
175.57
+13%
216.33
+23%
238.61
+10%
288.89
+21%
295.65
+2%
256.47
-13%
282.44
+10%
229.21
-19%
216.02
-6%
261.69
+21%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 301,900+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.