Subscribe

Pan Pacific International Holdings Corporation (7532.T)

JPY850.40 -20.50 (-2.35%)
JP JPX Consumer Defensive Discount Stores
Address 2-19-10 Aobadai 153-0042
Tokyo, JP
CEO Hideki Moriya
Website ppih.co.jp
IPO 2001-01-01
ISIN JP3639650005

Explore sections of this company profile

Also trades on Other OTC · DQJCF (USD) Other OTC · DQJCY (USD) Tokyo Stock Exchange · 7532.T (JPY)
Description

Pan Pacific International Holdings Corporation (PPIH), along with its subsidiaries, operates a diverse portfolio of retail establishments. The company’s extensive operations are segmented into three primary divisions. Its Discount Store Business manages convenience and discount stores, prominently featuring the Don Quijote brand, as well as the larger MEGA Don Quijote and MEGA Don Quijote UNY formats. The General Merchandise Store (GMS) Business oversees general supermarkets under the APITA name and smaller-scale PIAGO supermarkets. The third division, the Rent Business, specializes in leasing and managing retail properties for tenants. PPIH is also involved in real estate management. As of October 31, 2020, the company maintained a significant global presence with 631 stores, comprising 579 in Japan, 38 across Hawaii (28) and California (10) in the United States, 4 in Hong Kong, 2 in Thailand, and 8 in Singapore. Established in 1980 and headquartered in Tokyo, Japan, the company adopted its current name, Pan Pacific International Holdings Corporation, in February 2019, having previously been known as Don Quijote Holdings Co., Ltd.

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
JPY850.40 -20.50 (-2.35%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
10M
Beta
0.38
Float Shares
1.80B
Free Float %
60.2%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.47% -2.93% -10.45% -11.80% -9.57% -6.03% -4.37% +65.20% +95.64% +386.32% +2,032.61%
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
850.40
DCF (Unlevered) 972.99 +14.4%
DCF (Levered) 1,092.36 +28.5%
Ratings Trend (MoM) 67% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 9 0
Hold 4 0
Sell 0 0
Strong Sell 1 0
Quality scores
Altman Z-Score
4.41
Safe zone
Piotroski F-Score
7 / 9
Strong
MOAT Score
6 / 10
Developing
Composite Rating
B
Overall Score
3 / 5
Medium
DCF Score
3 / 5
Medium
ROE Score
4 / 5
High
ROA Score
4 / 5
High
D/E Score
2 / 5
Medium
P/E Score
2 / 5
Medium
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Discount Stores: +8.2%
    +7.2% Q1'26: +10.2% (vs Q1'25)
  • EPS growth Discount Stores: +13.5%
    +1.9% Q1'26: +38.0% (vs Q1'25)
  • FCF margin Discount Stores: +18.0%
    +2.9% Q1'26: -2.7% (vs Q1'25)
  • EBIT margin Discount Stores: +5.4%
    +6.4% Q1'26: +7.1% (vs Q1'25)
  • ROIC Discount Stores: +11.9%
    +10.3% Q1'26: +12.8% (vs Q1'25)
  • Share dilution Discount Stores: +0.0%
    +0.1% Q1'26: +0.0% (vs Q1'25)
  • Debt / EBITDA Discount Stores: 0.97×
    2.31× Q1'26: 1.74× (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 (-0.08) × ERP
WACC = 86% × Ke + 14% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 955.16 Current price: 850.40
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 Jun 2015
actual
Jun 2016
actual
Jun 2017
actual
Jun 2018
actual
Jun 2019
actual
Jun 2020
actual
Jun 2021
actual
Jun 2022
actual
Jun 2023
actual
Jun 2024
actual
Jun 2025
actual
Jun 2026
15 Rev. Ana.
14 EPS Ana.
Jun 2027
15 Rev. Ana.
14 EPS Ana.
Jun 2028
13 Rev. Ana.
12 EPS Ana.
Jun 2029
9 Rev. Ana.
9 EPS Ana.
Jun 2030
12 Rev. Ana.
5 EPS Ana.
Revenue
683.98B
est: 676.11B (+1.2%)
759.59B
est: 758.69B (+0.1%)
828.80B
est: 829.00B (0.0%)
941.51B
est: 937.77B (+0.4%)
1.33T
est: 1.35T (-1.2%)
1.68T
est: 1.66T (+1.6%)
1.71T
est: 1.71T (-0.3%)
1.83T
est: 1.84T (-0.5%)
1.94T
est: 1.94T (-0.3%)
2.10T
est: 2.09T (+0.4%)
2.25T
est: 2.24T (+0.2%)
2.43T
2.33T – 2.47T
+8.4% YoY
2.57T
2.44T – 2.73T
+5.8% YoY
2.68T
2.67T – 2.68T
+4.0% YoY
2.80T
2.67T – 2.91T
+4.5% YoY
2.89T
2.76T – 3.01T
+3.5% YoY
EBITDA
53.09B
est: 52.41B (+1.3%)
58.21B
est: 58.81B (-1.0%)
72.99B
est: 64.26B (+13.6%)
77.43B
est: 72.69B (+6.5%)
87.85B
est: 104.26B (-15.7%)
106.39B
est: 128.35B (-17.1%)
101.43B
est: 132.82B (-23.6%)
137.76B
est: 142.70B (-3.5%)
155.31B
est: 150.63B (+3.1%)
183.72B
est: 161.78B (+13.6%)
191.20B
est: 173.88B (+10.0%)
188.52B
180.54B – 191.67B
+8.4% YoY
199.46B
189.25B – 211.75B
+5.8% YoY
207.52B
207.32B – 207.73B
+4.0% YoY
216.77B
206.60B – 225.39B
+4.5% YoY
224.33B
213.82B – 233.26B
+3.5% YoY
EBIT
39.10B
est: 37.95B (+3.0%)
43.19B
est: 42.59B (+1.4%)
46.19B
est: 46.53B (-0.7%)
51.57B
est: 52.64B (-2.0%)
63.11B
est: 75.50B (-16.4%)
76.00B
est: 92.95B (-18.2%)
69.90B
est: 96.18B (-27.3%)
99.54B
est: 103.34B (-3.7%)
108.44B
est: 109.08B (-0.6%)
137.49B
est: 117.16B (+17.4%)
143.31B
est: 125.92B (+13.8%)
136.52B
130.74B – 138.80B
+8.4% YoY
144.44B
137.05B – 153.34B
+5.8% YoY
150.28B
150.13B – 150.43B
+4.0% YoY
156.98B
149.62B – 163.22B
+4.5% YoY
162.45B
154.84B – 168.91B
+3.5% YoY
Net Income
23.15B
est: 114.14B (-79.7%)
24.94B
est: 23.96B (+4.1%)
33.08B
est: 30.07B (+10.0%)
36.41B
est: 32.59B (+11.7%)
48.25B
est: 44.14B (+9.3%)
49.93B
est: 44.70B (+11.7%)
53.73B
est: 53.10B (+1.2%)
61.93B
est: 58.11B (+6.6%)
66.17B
est: 66.17B (+0.0%)
88.70B
est: 84.56B (+4.9%)
90.51B
est: 98.52B (-8.1%)
113.45B
105.66B – 118.77B
+15.2% YoY
122.97B
113.58B – 136.39B
+8.4% YoY
133.60B
124.03B – 152.04B
+8.6% YoY
143.01B
134.29B – 150.40B
+7.0% YoY
150.80B
141.61B – 158.60B
+5.5% YoY
SGA
129.03B
est: 152.80B (-15.6%)
142.64B
est: 171.46B (-16.8%)
155.00B
est: 187.35B (-17.3%)
173.35B
est: 211.93B (-18.2%)
279.03B
est: 303.98B (-8.2%)
366.61B
est: 374.22B (-2.0%)
375.86B
est: 387.24B (-2.9%)
414.42B
est: 416.05B (-0.4%)
451.17B
est: 439.17B (+2.7%)
474.45B
est: 471.69B (+0.6%)
503.96B
est: 506.95B (-0.6%)
549.64B
526.37B – 558.83B
+8.4% YoY
581.55B
551.78B – 617.36B
+5.8% YoY
605.05B
604.44B – 605.65B
+4.0% YoY
632.00B
602.37B – 657.14B
+4.5% YoY
654.06B
623.39B – 680.07B
+3.5% YoY
EPS
7.35
est: 38.07 (-80.7%)
7.89
est: 7.99 (-1.3%)
10.46
est: 10.03 (+4.3%)
11.51
est: 10.87 (+5.9%)
15.24
est: 14.72 (+3.5%)
15.76
est: 14.91 (+5.7%)
16.95
est: 17.71 (-4.3%)
20.53
est: 19.38 (+5.9%)
22.19
est: 21.73 (+2.1%)
29.73
est: 29.11 (+2.1%)
30.32
est: 32.10 (-5.6%)
38.11
35.24 – 39.62
+18.7% YoY
41.51
37.88 – 45.49
+8.9% YoY
45.44
41.37 – 50.71
+9.5% YoY
47.70
44.79 – 50.17
+5.0% YoY
50.30
47.23 – 52.90
+5.5% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-12 B 3/5 3/5 4/5 4/5 2/5 2/5 2/5
2026-05-11 B 3/5 3/5 4/5 4/5 2/5 2/5 2/5
2026-05-08 B+ 3/5 4/5 4/5 4/5 2/5 2/5 2/5
2026-05-07 B+ 3/5 4/5 4/5 4/5 2/5 2/5 2/5
2026-05-01 B+ 3/5 4/5 4/5 4/5 2/5 2/5 2/5
2026-04-30 B 3/5 3/5 4/5 4/5 2/5 2/5 2/5
2026-04-28 B 3/5 3/5 4/5 4/5 1/5 2/5 2/5
2026-04-27 B+ 3/5 4/5 4/5 5/5 1/5 2/5 2/5
2026-04-24 B 3/5 3/5 4/5 5/5 1/5 2/5 2/5
2026-04-23 B 3/5 3/5 4/5 5/5 1/5 2/5 2/5
2026-04-22 B 3/5 3/5 4/5 5/5 1/5 2/5 2/5
2026-04-21 B 3/5 3/5 4/5 5/5 1/5 2/5 2/5
2026-04-20 B 3/5 3/5 4/5 5/5 1/5 2/5 2/5
2026-04-17 B 3/5 3/5 4/5 5/5 1/5 2/5 2/5
2026-04-16 B 3/5 3/5 4/5 5/5 1/5 2/5 2/5
2026-04-15 B+ 3/5 4/5 4/5 5/5 1/5 2/5 2/5
2026-04-14 B 3/5 3/5 4/5 5/5 1/5 2/5 2/5
2026-04-13 B 3/5 3/5 4/5 5/5 1/5 2/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
165.80B
OE per share TTM
55.29
Owner's Yield
6.21%
Maintenance CapEx ratio
36.15%
Maint CapEx / Avg PPE
36.5%

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.

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
8.35M
Shares Outstanding
2.99B

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
Hideki Moriya President, Chief Executive Officer & Representative Director 136M male
Kazuhiro Matsumoto CMO (Global), Head of Overseas Business & NA Business, Sr. Managing Executive Officer male
Keita Shimizu Chief Financial Officer & Executive Officer male
Ken Sakakibara Head of GMS & Domestic Business, Senior Exe Officer, Co-Chief Merchandising Officer and Director male
Kosuke Suzuki Chief Operating Officer & Representative Director male
Takao Yasuda Founder, Founding Chairman, Supreme Advisor & Director male
Takayuki Hyuga Executive Officer and Head of Legal & Compliance male
Tetsuji Maruyama Senior Executive Officer & Co-Chief Merchandising Officer male
Yoshihiro Imai Head of Foods Merchandising of GMS Business & Exe. Officer male
Yuji Ishii CAO, Managing Executive Officer, Head of Financial Accounting & Accounting and Director male
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