Pan Pacific International Holdings Corp
TSE:7532
Pan Pacific International Holdings Corp
TSE:7532
Price:
4 299
JPY
4.75%
Market Closed
Market Cap:
2.6T
JPY
Income Statement
Earnings Waterfall
Pan Pacific International Holdings Corp
Pan Pacific International Holdings Corp
|
Revenue
|
2.2T
JPY
|
|
Cost of Revenue
|
-1.5T
JPY
|
|
Gross Profit
|
695.8B
JPY
|
|
Operating Expenses
|
-541.4B
JPY
|
|
Operating Income
|
154.4B
JPY
|
|
Other Expenses
|
-60B
JPY
|
|
Net Income
|
94.5B
JPY
|
Income Statement
Pan Pacific International Holdings Corp
Pan Pacific International Holdings Corp
Currency: JPY
Millions
TTM
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
651 326
N/A
|
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%
|
2 046 953
+2%
|
2 095 077
+2%
|
2 136 339
+2%
|
2 176 097
+2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(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)
|
(1 403 351)
|
(1 432 179)
|
(1 454 880)
|
(1 480 275)
|
|
| Gross Profit |
171 577
N/A
|
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%
|
643 602
+2%
|
662 898
+3%
|
681 459
+3%
|
695 822
+2%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(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)
|
(509 788)
|
(522 705)
|
(533 092)
|
(541 381)
|
|
| Selling, General & Administrative |
(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)
|
(509 787)
|
(479 936)
|
(533 092)
|
(541 381)
|
|
| Depreciation & Amortization |
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
|
0
|
(42 769)
|
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
|
1
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
|
| Operating Income |
37 344
N/A
|
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%
|
133 814
+9%
|
140 193
+5%
|
148 367
+6%
|
154 441
+4%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(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)
|
5 050
|
5 021
|
(12 909)
|
(1 552)
|
|
| Non-Reccuring Items |
(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)
|
(12 072)
|
(18 217)
|
(17 377)
|
(19 213)
|
|
| Gain/Loss on Disposition of Assets |
(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
|
19
|
15
|
216
|
219
|
|
| Total Other Income |
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
|
5 025
|
3 494
|
9 299
|
9 126
|
|
| Pre-Tax Income |
36 598
N/A
|
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%
|
131 836
+12%
|
130 506
-1%
|
127 596
-2%
|
143 021
+12%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(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)
|
(45 863)
|
(43 309)
|
(43 911)
|
(49 532)
|
|
| Income from Continuing Operations |
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
|
85 973
|
87 197
|
83 685
|
93 489
|
|
| Income to Minority Interest |
(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
|
788
|
1 504
|
874
|
975
|
|
| Net Income (Common) |
22 141
N/A
|
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%
|
86 759
+12%
|
88 701
+2%
|
84 558
-5%
|
94 464
+12%
|
|
| EPS (Diluted) |
35.08
N/A
|
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%
|
144.79
+12%
|
148.09
+2%
|
141.05
-5%
|
157.6
+12%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
