Pan Pacific International Holdings Corporation

7532・Prime Market・Retail Trade

7532・Prime Market・Retail Trade

Pan Pacific International Holdings Corporation7532

Reference Indicators

Market Cap

27,989¥100M

P/E (Forecast)

24.6x

P/B

0.9x

Dividend Yield (Forecast)

0.96%

ROE

15.8%

EV/EBITDA

14.1x

Financial Summary

Unit: ¥M

Item	2022Jun 2022	2023Jun 2023	2024Jun 2024	2025Jun 2025
Net Sales	1,831,280	1,936,783	2,095,077	2,246,758
Cost of Sales	1,287,892	1,336,393	1,432,179	1,530,025
Gross Profit	543,388	600,390	662,898	716,733
SG&A Expenses	454,701	495,131	522,705	554,437
Operating Income	88,688	105,259	140,193	162,296
Non-operating Income	20,973	14,261	17,114	8,249
Non-operating Expenses	9,219	8,526	8,598	12,002
Ordinary Income	100,442	110,994	148,709	158,542
Extraordinary Income	1,105	54	887	1,023
Extraordinary Losses	9,519	10,309	19,089	22,655
Pre-tax Income	92,028	100,739	130,506	136,910
Income Taxes	30,281	34,967	43,309	45,558
Net Income	61,928	66,167	88,701	90,512
EBITDA	130,951	152,124	191,388	215,176
Gross Margin	29.7%	31.0%	31.6%	31.9%
Operating Margin	4.8%	5.4%	6.7%	7.2%
ROA	4.5%	4.5%	5.9%	6.0%
ROE	15.3%	15.7%	17.9%	15.8%

Segment Performance

Unit: ¥M

2025

Segment	Net Sales	Operating Income	Operating Margin
国内事業	1,896,113	158,084	8.3%
北米事業	259,437	2,283	0.9%
アジア事業	91,209	1,929	2.1%

Disclaimer