Valuation Pan Pacific International Holdings Corporation OTC Markets

Stocks

Market Closed - OTC Markets 15:58:27 2026-10-30 EDT			5-day change	1st Jan Change
9.324 ^USD	+1.24%		-1.33%	-21.05%

10-13	Pan Pacific International Holdings Corporation Reports Sales Results for the Month Ended September 2026	CI
10-13	Pan Pacific International's Sales Climb 3.1% in September	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	1,290,943	1,534,997	2,246,767	2,961,181	2,460,341	2,205,148	-	-
Change	-	18.91%	46.37%	31.8%	-16.91%	-10.37%	-	-
Enterprise Value (EV) ¹	1,701,261	1,872,327	2,539,045	3,193,602	2,645,043	2,338,377	2,293,712	2,234,802
Change	-	10.06%	35.61%	25.78%	-17.18%	-11.59%	-1.91%	-2.57%
P/E	21.1x	23.2x	25.3x	32.7x	22.3x	19.1x	17.3x	15.8x
PBR	3.29x	3.39x	4.19x	4.89x	3.49x	2.78x	2.51x	2.25x
PEG	-	2.87x	0.7x	16.48x	1x	3.97x	1.7x	1.71x
Capitalization / Revenue	0.7x	0.79x	1.07x	1.32x	1.01x	0.82x	0.78x	0.74x
EV / Revenue	0.93x	0.97x	1.21x	1.42x	1.08x	0.87x	0.81x	0.75x
EV / EBITDA	13.4x	12.7x	13.6x	15.2x	11.6x	9.76x	8.78x	7.97x
EV / EBIT	19.2x	17.8x	18.1x	19.7x	15.1x	12.7x	11.4x	10.2x
EV / FCF	33.8x	24.1x	45.5x	40.3x	27.4x	23.3x	20.8x	19.1x
FCF Yield	2.96%	4.15%	2.2%	2.48%	3.65%	4.3%	4.81%	5.24%
Dividend per Share ²	3.4	4	6	7	9.5	10.15	11.16	12.5
Rate of return	0.79%	0.78%	0.8%	0.71%	1.15%	1.38%	1.51%	1.7%
EPS ²	20.53	22.19	29.73	30.32	36.84	38.61	42.62	46.55
Distribution rate	16.6%	18%	20.2%	23.1%	25.8%	26.3%	26.2%	26.9%
Net sales ¹	1,831,280	1,936,783	2,095,077	2,246,758	2,445,260	2,702,899	2,832,906	2,989,328
EBITDA ¹	126,917	147,520	186,424	210,185	228,441	239,641	261,104	280,468
EBIT ¹	88,688	105,259	140,193	162,296	174,842	183,630	201,384	219,285
Net income ¹	61,928	66,167	88,701	90,512	110,088	115,635	127,671	139,443
Net Debt ¹	410,318	337,330	292,278	232,421	184,702	133,229	88,564	29,654
Reference price ²	433.00	514.60	752.80	991.80	823.00	737.30	737.30	737.30
Nbr of stocks (in thousands)	2,981,393	2,982,893	2,984,546	2,985,664	2,989,478	2,990,843	-	-
Announcement Date	8/12/22	8/16/23	8/16/24	8/18/25	8/18/26	-	-	-

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
COSTCO WHOLESALE CORPORATION	43.67x	1.29x	26.69x	0.6%	441B
THE TJX COMPANIES	26.58x	2.36x	16.86x	1.34%	156B
TARGET CORPORATION	14.56x	0.73x	8.34x	3.06%	68.97B
WAL-MART DE MÉXICO, S.A.B. DE C.V.	16.22x	0.86x	8.58x	3.02%	44.44B
DOLLARAMA INC.	39.75x	7.31x	22.9x	0.23%	39.52B
DOLLAR GENERAL CORPORATION	16.44x	0.72x	8.88x	1.84%	28.7B
DOLLAR TREE, INC.	16.57x	1.51x	11.22x	-.--%	24.77B
PAN PACIFIC INTERNATIONAL HOLDINGS CORPORATION	18.92x	0.86x	9.67x	1.39%	13.84B
BJ'S WHOLESALE CLUB HOLDINGS, INC.	22.4x	0.67x	12.92x	-.--%	13.31B
Average	23.90x	1.81x	14.01x	1.28%	92.27B
Weighted average by Cap.	33.90x	1.68x	20.60x	1.08%