Pan Pacific International Holdings Corporation (TYO:7532)
Japan · Delayed Price · Currency is JPY 1,005.00
+19.60 (1.99%)
At close: Feb 20, 2026
TYO:7532 Income Statement
Financials in millions JPY. Fiscal year is July - June.
Millions JPY. Fiscal year is Jul - Jun.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Jun '25 Jun 30, 2025 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 | Jun '21 Jun 30, 2021 |
| 2,328,266 | 2,246,758 | 2,095,077 | 1,936,783 | 1,831,280 | 1,708,635 | |
Revenue Growth (YoY) | 6.99% | 7.24% | 8.17% | 5.76% | 7.18% | 1.59% |
Cost of Revenue | 1,592,221 | 1,530,025 | 1,432,179 | 1,336,393 | 1,287,892 | 1,211,311 |
Gross Profit | 736,045 | 716,733 | 662,898 | 600,390 | 543,388 | 497,324 |
Selling, General & Admin | 519,024 | 503,956 | 474,452 | 451,168 | 414,416 | 375,863 |
Amortization of Goodwill & Intangibles | 4,991 | 4,991 | 4,964 | 4,604 | 4,034 | 1,675 |
Other Operating Expenses | 5,899 | 5,899 | 5,484 | 4,984 | 4,991 | 12,008 |
Operating Expenses | 569,505 | 554,437 | 522,705 | 495,131 | 454,701 | 416,018 |
Operating Income | 166,540 | 162,296 | 140,193 | 105,259 | 88,687 | 81,306 |
Interest Expense | -6,297 | -6,403 | -6,986 | -7,703 | -7,509 | -5,704 |
Interest & Investment Income | 1,813 | 1,326 | 1,063 | 893 | 855 | 617 |
Earnings From Equity Investments | 412 | 615 | 666 | 679 | 498 | 237 |
Currency Exchange Gain (Loss) | 1,507 | -4,619 | 10,278 | 6,420 | 15,468 | 1,580 |
Other Non Operating Income (Expenses) | 4,123 | 5,327 | 3,494 | 5,445 | 2,442 | 3,490 |
EBT Excluding Unusual Items | 168,098 | 158,542 | 148,708 | 110,993 | 100,441 | 81,526 |
Gain (Loss) on Sale of Investments | -668 | - | - | - | - | - |
Gain (Loss) on Sale of Assets | 454 | 216 | 15 | 19 | 924 | 94 |
Asset Writedown | -19,896 | -19,974 | -15,999 | -7,548 | -7,153 | -17,735 |
Legal Settlements | - | - | - | -226 | -548 | - |
Other Unusual Items | -2,014 | -1,874 | -2,218 | -2,500 | -1,637 | 380 |
Pretax Income | 146,672 | 136,910 | 130,506 | 100,738 | 92,027 | 64,265 |
Income Tax Expense | 45,327 | 45,558 | 43,309 | 34,967 | 30,281 | 9,388 |
Earnings From Continuing Operations | 101,345 | 91,352 | 87,197 | 65,771 | 61,746 | 54,877 |
Minority Interest in Earnings | -1,076 | -840 | 1,504 | 396 | 182 | -1,026 |
Net Income | 100,269 | 90,512 | 88,701 | 66,167 | 61,928 | 53,851 |
Net Income to Common | 100,269 | 90,512 | 88,701 | 66,167 | 61,928 | 53,851 |
Net Income Growth | 6.14% | 2.04% | 34.06% | 6.84% | 15.00% | 7.05% |
Shares Outstanding (Basic) | 2,989 | 2,985 | 2,984 | 2,982 | 3,017 | 3,170 |
Shares Outstanding (Diluted) | 2,989 | 2,998 | 2,995 | 2,989 | 3,024 | 3,179 |
Shares Change (YoY) | -0.28% | 0.11% | 0.18% | -1.13% | -4.88% | 0.07% |
EPS (Basic) | 33.57 | 30.32 | 29.73 | 22.19 | 20.53 | 16.99 |
EPS (Diluted) | 33.43 | 30.19 | 29.62 | 22.13 | 20.48 | 16.94 |
EPS Growth | 6.07% | 1.93% | 33.81% | 8.07% | 20.91% | 6.97% |
Free Cash Flow | 110,190 | 93,296 | 64,333 | 86,277 | 48,559 | 38,609 |
Free Cash Flow Per Share | 36.87 | 31.12 | 21.48 | 28.86 | 16.06 | 12.15 |
Dividend Per Share | 8.200 | 7.000 | 4.200 | 4.000 | 3.400 | 3.200 |
Dividend Growth | 64.00% | 66.67% | 5.00% | 17.65% | 6.25% | 6.67% |
Gross Margin | - | 31.90% | 31.64% | 31.00% | 29.67% | 29.11% |
Operating Margin | 7.15% | 7.22% | 6.69% | 5.44% | 4.84% | 4.76% |
Profit Margin | 4.31% | 4.03% | 4.23% | 3.42% | 3.38% | 3.15% |
Free Cash Flow Margin | 4.73% | 4.15% | 3.07% | 4.46% | 2.65% | 2.26% |
EBITDA | 216,058 | 210,185 | 186,424 | 147,520 | 126,909 | 112,765 |
EBITDA Margin | - | 9.35% | 8.90% | 7.62% | 6.93% | 6.60% |
D&A For EBITDA | 49,518 | 47,889 | 46,231 | 42,261 | 38,222 | 31,459 |
EBIT | 166,540 | 162,296 | 140,193 | 105,259 | 88,687 | 81,306 |
EBIT Margin | - | 7.22% | 6.69% | 5.44% | 4.84% | 4.76% |
Effective Tax Rate | - | 33.28% | 33.18% | 34.71% | 32.90% | 14.61% |
Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.