Pigeon Corporation (TYO:7956)
Japan · Delayed Price · Currency is JPY 2,334.50
+29.00 (1.26%)
Nov 11, 2026, 9:15 AM JST
Pigeon Income Statement
Financials in millions JPY. Fiscal year is January - December.
Millions JPY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 117,821 | 109,170 | 104,171 | 94,461 | 94,921 | 93,080 | |
Revenue Growth | 8.43% | 4.80% | 10.28% | -0.48% | 1.98% | -6.34% |
Cost of Revenue | 57,528 | 54,331 | 52,799 | 49,008 | 50,087 | 49,008 |
Gross Profit | 60,293 | 54,839 | 51,372 | 45,453 | 44,834 | 44,072 |
Selling, General & Admin | 44,422 | 41,689 | 39,243 | 34,722 | 32,631 | 30,727 |
Operating Expenses | 44,413 | 41,680 | 39,233 | 34,726 | 32,638 | 30,735 |
Operating Income | 15,880 | 13,159 | 12,139 | 10,727 | 12,196 | 13,337 |
Interest Expense | -91 | -86 | -75 | -98 | -94 | -79 |
Interest & Investment Income | 278 | 312 | 368 | 268 | 199 | 305 |
Currency Exchange Gain (Loss) | -494 | -508 | 1 | -170 | 112 | 131 |
Other Non Operating Income (Expenses) | 725 | 803 | 849 | 793 | 1,050 | 953 |
EBT Excluding Unusual Items | 16,298 | 13,680 | 13,282 | 11,520 | 13,463 | 14,647 |
Gain (Loss) on Sale of Investments | - | - | - | - | - | 51 |
Gain (Loss) on Sale of Assets | 16 | 5 | 149 | 7 | 6 | 5 |
Asset Writedown | -119 | -148 | -1,259 | -393 | -327 | -288 |
Other Unusual Items | -208 | -220 | 699 | 18 | -1 | -885 |
Pretax Income | 15,987 | 13,317 | 12,871 | 11,152 | 13,141 | 13,530 |
Income Tax Expense | 5,364 | 4,481 | 4,316 | 3,592 | 4,381 | 4,552 |
Earnings From Continuing Operations | 10,623 | 8,836 | 8,555 | 7,560 | 8,760 | 8,978 |
Minority Interest in Earnings | -283 | -266 | -184 | -137 | -179 | -193 |
Net Income | 10,340 | 8,570 | 8,371 | 7,423 | 8,581 | 8,785 |
Net Income to Common | 10,340 | 8,570 | 8,371 | 7,423 | 8,581 | 8,785 |
Net Income Growth | 3.61% | 2.38% | 12.77% | -13.49% | -2.32% | -17.46% |
Shares Outstanding (Basic) | 119 | 120 | 120 | 120 | 120 | 120 |
Shares Outstanding (Diluted) | 119 | 120 | 120 | 120 | 120 | 120 |
Shares Change | -0.13% | 0.03% | -0.02% | -0.03% | 0.01% | -0.03% |
EPS (Basic) | 86.48 | 71.64 | 70.00 | 62.06 | 71.72 | 73.43 |
EPS (Diluted) | 86.48 | 71.64 | 70.00 | 62.06 | 71.72 | 73.43 |
EPS Growth | 3.64% | 2.35% | 12.80% | -13.47% | -2.33% | -17.43% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | - | 10,261 | 12,215 | 9,039 | 7,895 | 5,234 |
Free Cash Flow Per Share | - | 85.78 | 102.14 | 75.57 | 65.98 | 43.75 |
Dividend Per Share | 38.000 | 76.000 | 76.000 | 76.000 | 76.000 | 74.000 |
Dividend Growth | -50.00% | 0% | 0% | 0% | 2.70% | 2.78% |
Gross Margin | - | 50.23% | 49.31% | 48.12% | 47.23% | 47.35% |
Operating Margin | 13.48% | 12.05% | 11.65% | 11.36% | 12.85% | 14.33% |
Profit Margin | 8.78% | 7.85% | 8.04% | 7.86% | 9.04% | 9.44% |
Free Cash Flow Margin | - | 9.40% | 11.73% | 9.57% | 8.32% | 5.62% |
EBITDA | 20,275 | 17,760 | 17,015 | 15,806 | 17,143 | 17,498 |
EBITDA Margin | - | 16.27% | 16.33% | 16.73% | 18.06% | 18.80% |
D&A For EBITDA | 4,395 | 4,601 | 4,876 | 5,079 | 4,947 | 4,161 |
EBIT | 15,880 | 13,159 | 12,139 | 10,727 | 12,196 | 13,337 |
EBIT Margin | - | 12.05% | 11.65% | 11.36% | 12.85% | 14.33% |
Effective Tax Rate | - | 33.65% | 33.53% | 32.21% | 33.34% | 33.64% |
Advertising Expenses | - | 4,010 | 3,044 | 2,999 | 2,704 | 2,792 |