Subscribe

Pacific Net Co., Ltd. (3021.T)

JPY1,855.00 +55.00 (+3.06%)
JP JPX Financial Services Financial - Credit Services
Address Tamachi Center Building 108-0014
Tokyo, JP
CEO Shoko Matsuo
IPO 2006-02-20
ISIN JP3781360007

Explore sections of this company profile

Description

Pacific Net Co., Ltd. engages in the sales and rentals of used computers and mobile phones. It operates through the following business segments: IT Subscription, ITAD, Communication Device, and Others. The IT Subscription segment covers information equipment rental (subscription) used by corporation and government officials (subscriptions), IT services such as operation maintenance and cloud of IT environments. The ITAD segment handles the collection of used information equipment, data erasing, and appropriate processing service. It decomposes equipment that is difficult to reuse and sell to recycled companies and promotes waste reduction and proper processing. The Communication Device segment includes development, manufacture and sales and maintenance of "Earphone Guide" mainly in tourism industry. The Others segment manages human resource introduction and dispatching business. The company was founded on July 8, 1988 and is headquartered Tokyo, Japan.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
JPY1,855.00 +55.00 (+3.06%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
34.6K
Beta
0.73
Float Shares
1.83M
Free Float %
34.9%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.06% -13.27% -8.48% -30.09% +13.33% -6.50% +38.52% +6.22% -42.75% +203.87% +0.06%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
1,855.00
Ratings Trend (MoM)
Rating 2026-05 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.60
Distress
Piotroski F-Score
5 / 9
Average
MOAT Score
6 / 10
Developing
Composite Rating
B
Overall Score
3 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
5 / 5
High
ROA Score
4 / 5
High
D/E Score
1 / 5
Low
P/E Score
3 / 5
Medium
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Financial - Credit Services: +13.2%
    +17.0% Q1'26: +37.5% (vs Q1'25)
  • EPS growth Financial - Credit Services: +24.0%
    +22.2% Q1'26: +143.8% (vs Q1'25)
  • FCF margin FCF growth · Financial - Credit Services: +70.9%
    +7.8% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Financial - Credit Services: +28.7%
    +10.2% Q1'26: +16.9% (vs Q1'25)
  • ROIC Financial - Credit Services: +5.0%
    +5.8% Q1'26: +11.4% (vs Q1'25)
  • Share dilution Financial - Credit Services: +0.0%
    +0.3% Q1'26: +0.1% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Financial - Credit Services: 4.07×
    2.11× Q1'26: 1.55× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.73) × ERP
WACC = 54% × Ke + 46% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 1,855.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric May 2021
actual
May 2022
actual
May 2023
actual
May 2024
actual
May 2025
actual
May 2026
1 Rev. Ana.
1 EPS Ana.
May 2027
1 Rev. Ana.
1 EPS Ana.
May 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
5.22B
est: 5.30B (-1.4%)
5.51B
est: 5.50B (+0.1%)
6.40B
est: 6.50B (-1.5%)
6.92B
est: 7.10B (-2.5%)
8.10B
est: 8.00B (+1.2%)
10.50B
10.50B – 10.50B
+31.3% YoY
11.50B
11.50B – 11.50B
+9.5% YoY
12.50B
12.50B – 12.50B
+8.7% YoY
EBITDA
2.08B
est: 2.15B (-3.0%)
2.08B
est: 2.23B (-6.7%)
2.42B
est: 2.63B (-7.9%)
2.91B
est: 2.87B (+1.3%)
3.64B
est: 3.24B (+12.4%)
4.25B
4.25B – 4.25B
+31.3% YoY
4.65B
4.65B – 4.65B
+9.5% YoY
5.06B
5.06B – 5.06B
+8.7% YoY
EBIT
772.06M
est: 522.80M (+47.7%)
345.96M
est: 542.53M (-36.2%)
536.06M
est: 641.17M (-16.4%)
668.87M
est: 700.36M (-4.5%)
828.34M
est: 789.13M (+5.0%)
1.04B
1.04B – 1.04B
+31.2% YoY
1.13B
1.13B – 1.13B
+9.5% YoY
1.23B
1.23B – 1.23B
+8.7% YoY
Net Income
496.59M
est: 553.60M (-10.3%)
209.81M
est: 258.38M (-18.8%)
336.30M
est: 276.27M (+21.7%)
432.12M
est: 403.62M (+7.1%)
529.68M
est: 582.54M (-9.1%)
901.44M
901.44M – 901.44M
+54.7% YoY
971.43M
971.43M – 971.43M
+7.8% YoY
1.10B
1.10B – 1.10B
+13.4% YoY
SGA
1.65B
est: 1.71B (-3.2%)
1.87B
est: 1.77B (+5.7%)
2.13B
est: 2.09B (+1.7%)
2.27B
est: 2.29B (-1.0%)
2.38B
est: 2.58B (-7.5%)
3.38B
3.38B – 3.38B
+31.2% YoY
3.70B
3.70B – 3.70B
+9.5% YoY
4.03B
4.03B – 4.03B
+8.7% YoY
EPS
98.57
est: 105.20 (-6.3%)
41.42
est: 49.10 (-15.6%)
65.58
est: 52.50 (+24.9%)
82.77
est: 76.70 (+7.9%)
100.80
est: 110.70 (-8.9%)
171.30
171.30 – 171.30
+54.7% YoY
184.60
184.60 – 184.60
+7.8% YoY
209.30
209.30 – 209.30
+13.4% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B 3/5 1/5 5/5 4/5 1/5 3/5 2/5
2026-05-28 B 3/5 1/5 5/5 4/5 1/5 3/5 2/5
2026-05-27 B 3/5 1/5 5/5 4/5 1/5 3/5 2/5
2026-05-26 B 3/5 1/5 5/5 4/5 1/5 3/5 2/5
2026-05-25 B 3/5 1/5 5/5 4/5 1/5 3/5 2/5
2026-05-22 B 3/5 1/5 5/5 4/5 1/5 3/5 2/5
2026-05-21 B 3/5 1/5 5/5 4/5 1/5 3/5 2/5
2026-05-20 B 3/5 1/5 5/5 4/5 1/5 3/5 2/5
2026-05-19 B 3/5 1/5 5/5 4/5 1/5 3/5 2/5
2026-05-18 B 3/5 1/5 5/5 4/5 1/5 3/5 2/5
2026-05-15 B 3/5 1/5 5/5 4/5 1/5 3/5 2/5
2026-05-14 B 3/5 1/5 5/5 4/5 1/5 3/5 2/5
2026-05-13 B 3/5 1/5 5/5 4/5 1/5 3/5 3/5
2026-05-12 B 3/5 1/5 5/5 4/5 1/5 3/5 3/5
2026-05-11 B+ 3/5 1/5 5/5 4/5 1/5 4/5 3/5
2026-05-08 B+ 3/5 1/5 5/5 4/5 1/5 4/5 3/5
2026-05-07 B+ 3/5 1/5 5/5 4/5 1/5 4/5 3/5
2026-05-01 B+ 3/5 1/5 5/5 4/5 1/5 4/5 3/5
2026-04-30 B+ 3/5 1/5 5/5 4/5 1/5 4/5 3/5
2026-04-28 B+ 3/5 1/5 5/5 4/5 1/5 4/5 3/5
2026-04-27 B+ 3/5 1/5 5/5 4/5 1/5 4/5 3/5
2026-04-24 B+ 3/5 1/5 5/5 4/5 1/5 4/5 3/5
2026-04-23 B+ 3/5 1/5 5/5 4/5 1/5 4/5 3/5
2026-04-22 B+ 3/5 1/5 5/5 4/5 1/5 4/5 3/5
2026-04-21 B+ 3/5 1/5 5/5 4/5 1/5 4/5 3/5
2026-04-20 B+ 3/5 1/5 5/5 4/5 1/5 4/5 3/5
2026-04-17 B 3/5 1/5 4/5 4/5 1/5 4/5 3/5
2026-04-16 B 3/5 1/5 4/5 4/5 1/5 4/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
697.15M
OE per share TTM
131.85
Owner's Yield
7.69%
Maintenance CapEx ratio
237.11%
Maint CapEx / Avg PPE
89.9%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
3.57M
Shares Outstanding
5.26M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Hiromi Okamatsu Executive Officer
Hitoshi Hyuga Executive Officer
Kenji Hatanaka Executive Officer
Kenya Sugi Director of Future Strategy Department & Director male
Takahiro Kameda Executive Officer
Terujiro Iizuka Executive Officer
Tomohiro Hamasaki Executive Officer
Tomoyuki Kanada Executive Vice President, GM of LCM Division, IT Subscription Division & Director male
Tsukigata Naoki Executive Officer
Yuta Ueda Chief Executive Officer, President & Representative Director
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits