PIGEON CORPORATION
7956・Prime Market・Other Products
PIGEON CORPORATION7956
PIGEON CORPORATION7956
Reference Indicators
Market Cap
2,468¥100M
P/E (Forecast)
26.5x
P/B
2.9x
Dividend Yield (Forecast)
3.75%
ROE
10.4%
EV/EBITDA
11.7x
Financial Summary
Unit: ¥M
| Item | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 |
|---|---|---|---|---|---|
Net Sales | 93,080 | 94,921 | 94,461 | 104,171 | 109,170 |
Cost of Sales | 49,008 | 50,087 | 49,008 | 52,799 | 54,331 |
Gross Profit | 44,072 | 44,834 | 45,452 | 51,372 | 54,839 |
SG&A Expenses | 30,735 | 32,638 | 34,726 | 39,233 | 41,680 |
Operating Income | 13,336 | 12,195 | 10,726 | 12,139 | 13,158 |
Non-operating Income | 1,427 | 1,418 | 1,126 | 1,276 | 1,139 |
Non-operating Expenses | 115 | 149 | 329 | 132 | 616 |
Ordinary Income | 14,648 | 13,465 | 11,522 | 13,282 | 13,681 |
Extraordinary Income | 65 | 7 | 29 | 857 | 367 |
Extraordinary Losses | 1,182 | 329 | 397 | 1,268 | 730 |
Pre-tax Income | 13,531 | 13,143 | 11,154 | 12,872 | 13,318 |
Income Taxes | 4,552 | 4,381 | 3,592 | 4,316 | 4,481 |
Net Income | 8,785 | 8,581 | 7,423 | 8,371 | 8,570 |
EBITDA | 17,497 | 17,142 | 15,805 | 17,015 | 17,759 |
Gross Margin | 47.3% | 47.2% | 48.1% | 49.3% | 50.2% |
Operating Margin | 14.3% | 12.8% | 11.4% | 11.7% | 12.1% |
ROA | 9.0% | 8.4% | 7.4% | 7.7% | 7.8% |
ROE | 12.2% | 11.4% | 9.6% | 10.5% | 10.4% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| 日本事業 | 36,360 | 2,596 | 7.1% |
| 中国事業 | 41,098 | 10,496 | 25.5% |
| シンガポール事業 | 9,826 | 2,124 | 21.6% |
| ランシノ事業 | 21,884 | 1,517 | 6.9% |