First Time Loading...

Pan Pacific International Holdings Corp
TSE:7532

Watchlist Manager
Pan Pacific International Holdings Corp Logo
Pan Pacific International Holdings Corp
TSE:7532
Watchlist
Price: 3 690 JPY -0.97% Market Closed
Updated: May 1, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

2T
+2%
Revenue
Growth Rates:
1 Year
+6%
3 Years
+20%
5 Years
+102%
7 Years
+153%
10 Years
+245%
123.3B
+8%
Operating Income
Growth Rates:
1 Year
+20%
3 Years
+53%
5 Years
+135%
7 Years
+180%
10 Years
+255%
77.6B
+7%
Net Income
Growth Rates:
1 Year
+13%
3 Years
+43%
5 Years
+88%
7 Years
+186%
10 Years
+247%

Earnings Waterfall
Pan Pacific International Holdings Corp

Revenue
2T JPY
Cost of Revenue
-1.4T JPY
Gross Profit
629B JPY
Operating Expenses
-505.7B JPY
Operating Income
123.3B JPY
Other Expenses
-45.7B JPY
Net Income
77.6B JPY

Income Statement
Pan Pacific International Holdings Corp

Rotate your device to view
Income Statement
Currency: JPY
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
Revenue
Revenue
582 055
N/A
602 083
+3%
612 424
+2%
629 771
+3%
651 326
+3%
660 568
+1%
683 981
+4%
706 762
+3%
726 202
+3%
743 608
+2%
759 592
+2%
774 277
+2%
792 841
+2%
810 032
+2%
828 798
+2%
850 904
+3%
873 934
+3%
911 967
+4%
941 508
+3%
968 155
+3%
992 094
+2%
1 157 342
+17%
1 328 874
+15%
1 507 530
+13%
1 674 247
+11%
1 675 643
+0%
1 681 947
+0%
1 671 685
-1%
1 676 019
+0%
1 684 384
+0%
1 708 635
+1%
1 735 635
+2%
1 773 454
+2%
1 810 918
+2%
1 831 280
+1%
1 859 500
+2%
1 892 049
+2%
1 918 005
+1%
1 936 783
+1%
1 972 418
+2%
2 005 928
+2%
Gross Profit
Cost of Revenue
(427 359)
(443 648)
(451 406)
(464 398)
(479 749)
(483 721)
(502 240)
(519 578)
(533 154)
(547 264)
(557 699)
(567 838)
(583 249)
(596 368)
(610 218)
(627 280)
(645 818)
(676 677)
(697 517)
(716 700)
(732 668)
(841 849)
(958 347)
(1 081 206)
(1 192 342)
(1 193 594)
(1 200 831)
(1 189 643)
(1 190 698)
(1 196 963)
(1 211 400)
(1 234 378)
(1 259 547)
(1 283 309)
(1 287 892)
(1 299 312)
(1 314 107)
(1 324 448)
(1 336 393)
(1 358 082)
(1 376 967)
Gross Profit
154 696
N/A
158 435
+2%
161 018
+2%
165 373
+3%
171 577
+4%
176 847
+3%
181 741
+3%
187 184
+3%
193 048
+3%
196 344
+2%
201 893
+3%
206 439
+2%
209 592
+2%
213 664
+2%
218 580
+2%
223 624
+2%
228 116
+2%
235 290
+3%
243 991
+4%
251 455
+3%
259 426
+3%
315 493
+22%
370 527
+17%
426 324
+15%
481 905
+13%
482 049
+0%
481 116
0%
482 042
+0%
485 321
+1%
487 421
+0%
497 235
+2%
501 257
+1%
513 907
+3%
527 609
+3%
543 388
+3%
560 188
+3%
577 942
+3%
593 557
+3%
600 390
+1%
614 336
+2%
628 961
+2%
Operating Income
Operating Expenses
(119 990)
(122 827)
(126 384)
(130 517)
(134 233)
(137 701)
(142 542)
(147 154)
(151 698)
(155 904)
(158 622)
(161 932)
(165 549)
(168 192)
(172 309)
(175 585)
(178 941)
(186 097)
(192 337)
(199 598)
(207 002)
(257 487)
(307 331)
(356 590)
(404 417)
(405 850)
(405 606)
(404 369)
(404 791)
(404 438)
(415 917)
(427 068)
(438 295)
(450 142)
(454 693)
(463 705)
(475 442)
(486 236)
(495 131)
(500 061)
(505 657)
Selling, General & Administrative
(120 496)
(123 266)
(116 024)
(130 765)
(134 378)
(137 806)
(130 578)
(147 241)
(151 785)
(155 991)
(144 984)
(162 018)
(165 635)
(168 278)
(157 943)
(175 671)
(179 027)
(186 183)
(176 932)
(199 684)
(207 088)
(257 573)
(286 386)
(356 676)
(404 503)
(405 936)
(380 093)
(404 455)
(404 877)
(404 524)
(387 871)
(427 139)
(438 345)
(450 170)
(419 407)
(463 706)
(475 443)
(486 237)
(456 152)
(500 061)
(505 656)
Depreciation & Amortization
506
439
(10 360)
248
145
105
(11 964)
87
87
87
(13 638)
86
86
86
(14 366)
86
86
86
(15 405)
86
86
86
(20 945)
86
86
86
(25 513)
86
86
86
(28 046)
71
50
28
(35 287)
0
0
0
(38 979)
0
0
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
0
0
0
0
0
0
0
0
0
0
0
0
1
0
0
0
0
0
(1)
Operating Income
34 706
N/A
35 608
+3%
34 634
-3%
34 856
+1%
37 344
+7%
39 146
+5%
39 199
+0%
40 030
+2%
41 350
+3%
40 440
-2%
43 271
+7%
44 507
+3%
44 043
-1%
45 472
+3%
46 271
+2%
48 039
+4%
49 175
+2%
49 193
+0%
51 654
+5%
51 857
+0%
52 424
+1%
58 006
+11%
63 196
+9%
69 734
+10%
77 488
+11%
76 199
-2%
75 510
-1%
77 673
+3%
80 530
+4%
82 983
+3%
81 318
-2%
74 189
-9%
75 612
+2%
77 467
+2%
88 695
+14%
96 483
+9%
102 500
+6%
107 321
+5%
105 259
-2%
114 275
+9%
123 304
+8%
Pre-Tax Income
Interest Income Expense
(807)
(674)
(523)
(415)
(300)
(309)
(289)
(521)
(583)
(569)
(297)
147
(237)
260
334
(462)
1 331
2 068
3 271
5 852
7 345
5 224
2 954
(877)
(4 064)
(4 181)
(4 162)
(4 180)
(5 659)
(4 181)
(3 270)
(2 231)
(46)
2 685
9 312
14 077
7 205
1 954
289
(2 066)
(1 664)
Non-Reccuring Items
52
86
(1 293)
(1 077)
(1 040)
(936)
(637)
(596)
(1 229)
(1 328)
(2 363)
(1 784)
(544)
2 036
(2 713)
562
92
(2 415)
(938)
(1 149)
(1 580)
(3 888)
(4 041)
(4 605)
(6 880)
(5 647)
(3 162)
(1 830)
769
1 811
(17 355)
(18 022)
(18 506)
(19 332)
(9 338)
(9 372)
(9 597)
(9 173)
(10 274)
(10 363)
(9 843)
Gain/Loss on Disposition of Assets
86
213
13
(55)
(566)
(566)
(366)
0
10
116
116
0
152
7 664
12 515
9 548
9 590
1 975
93
92
470
518
2 085
2 099
1 723
2 728
1 150
1 230
0
83
94
0
4
921
924
926
927
13
19
17
17
Total Other Income
1 362
1 355
1 394
1 243
1 160
1 444
1 250
1 041
1 222
736
1 386
684
722
(1 502)
(1 082)
(1 080)
(853)
1 697
2 293
3 125
1 721
2 385
2 090
1 824
4 237
3 298
3 252
3 555
4 313
4 430
3 404
3 150
2 232
1 476
2 435
2 120
3 440
4 154
5 446
6 162
5 735
Pre-Tax Income
35 399
N/A
36 588
+3%
34 225
-6%
34 552
+1%
36 598
+6%
38 779
+6%
39 157
+1%
39 954
+2%
40 770
+2%
39 395
-3%
42 113
+7%
43 554
+3%
44 136
+1%
53 930
+22%
55 325
+3%
56 607
+2%
59 335
+5%
52 518
-11%
56 373
+7%
59 777
+6%
60 380
+1%
62 245
+3%
66 284
+6%
68 175
+3%
72 504
+6%
72 397
0%
72 588
+0%
76 448
+5%
79 953
+5%
85 128
+6%
64 191
-25%
57 088
-11%
59 296
+4%
63 217
+7%
92 028
+46%
104 234
+13%
104 475
+0%
104 269
0%
100 739
-3%
108 025
+7%
117 549
+9%
Net Income
Tax Provision
(11 886)
(10 897)
(10 172)
(10 099)
(10 732)
(12 540)
(12 225)
(12 553)
(12 945)
(12 083)
(12 558)
(11 745)
(11 582)
(15 674)
(16 228)
(18 187)
(19 774)
(16 344)
(17 529)
(17 788)
(16 901)
(13 047)
(17 552)
(19 030)
(19 690)
(25 098)
(22 108)
(21 810)
(24 671)
(26 213)
(9 430)
(6 568)
(7 490)
(8 366)
(30 281)
(36 149)
(35 946)
(37 111)
(34 967)
(36 430)
(40 643)
Income from Continuing Operations
23 513
25 691
24 053
24 453
25 866
26 239
26 932
27 401
27 825
27 312
29 555
31 809
32 554
38 256
39 097
38 420
39 561
36 174
38 844
41 989
43 479
49 198
48 732
49 145
52 814
47 299
50 480
54 638
55 282
58 915
54 761
50 520
51 806
54 851
61 747
68 085
68 529
67 158
65 772
71 595
76 906
Income to Minority Interest
(1 125)
(2 119)
(2 582)
(3 257)
(3 725)
(3 449)
(3 784)
(3 912)
(4 139)
(4 515)
(4 617)
(5 226)
(5 389)
(6 073)
(6 015)
(5 000)
(4 260)
(2 906)
(2 439)
(2 403)
(2 136)
(1 927)
(1 666)
(1 181)
(1 001)
(551)
(553)
(785)
(1 079)
(1 465)
(1 026)
(857)
(584)
(388)
182
(127)
30
276
396
732
698
Net Income (Common)
22 388
N/A
23 572
+5%
21 471
-9%
21 196
-1%
22 141
+4%
22 790
+3%
23 148
+2%
23 489
+1%
23 686
+1%
22 797
-4%
24 938
+9%
26 583
+7%
27 165
+2%
32 183
+18%
33 082
+3%
33 420
+1%
35 301
+6%
33 268
-6%
36 405
+9%
39 586
+9%
41 343
+4%
47 271
+14%
47 066
0%
47 964
+2%
51 813
+8%
46 748
-10%
49 927
+7%
53 853
+8%
54 202
+1%
57 450
+6%
53 734
-6%
49 661
-8%
51 221
+3%
54 461
+6%
61 928
+14%
67 957
+10%
68 557
+1%
67 433
-2%
66 167
-2%
72 327
+9%
77 604
+7%
EPS (Diluted)
35.59
N/A
37.47
+5%
34.14
-9%
33.64
-1%
35.08
+4%
36.06
+3%
36.66
+2%
37.1
+1%
37.41
+1%
36.07
-4%
39.41
+9%
42
+7%
42.92
+2%
50.84
+18%
52.26
+3%
52.79
+1%
55.67
+5%
52.47
-6%
57.42
+9%
62.42
+9%
65.13
+4%
74.44
+14%
74.13
0%
75.52
+2%
81.56
+8%
73.58
-10%
78.58
+7%
84.71
+8%
85.27
+1%
90.37
+6%
84.52
-6%
79.29
-6%
85.75
+8%
91.11
+6%
102.41
+12%
113.68
+11%
114.69
+1%
112.8
-2%
110.67
-2%
120.87
+9%
129.6
+7%

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
Join more than 133,200+ value investors using Alpha Spread
Create a 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 High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 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.