Switch theme
Sign up to access all valuation multiples
Pan Pacific International Holdings is a leading operator of discount stores and general merchandise stores primarily in Japan, operating 636 stores as of late 2024 nationally. It offers a wide range of products from packaged food, cosmetics, and household products to consumer electronics. The primary store formats include the Don Quijote discount stores, Mega Donki format, and general merchandise stores operated under FamilyMart Uny. Overseas operations concentrate on North America and Southeast Asia. The group has acquired small supermarket chains in Hawaii and California in the US and also accelerated store expansion across Singapore and Hong Kong.
1980
28.4K+
LTM Revenue $14.6B
LTM EBITDA $1.3B
$19.0B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Pan Pacific International has a last 12-month revenue of $14.6B and a last 12-month EBITDA of $1.3B.
In the most recent fiscal year, Pan Pacific International achieved revenue of $13.9B and an EBITDA of $1.2B.
Pan Pacific International expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Pan Pacific International valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $12.9B | $13.9B | XXX | XXX | XXX |
| Gross Profit | $3.6B | $4.0B | XXX | XXX | XXX |
| Gross Margin | 28% | 29% | XXX | XXX | XXX |
| EBITDA | $1.0B | $1.2B | XXX | XXX | XXX |
| EBITDA Margin | 8% | 9% | XXX | XXX | XXX |
| Net Profit | $412M | $440M | XXX | XXX | XXX |
| Net Margin | 3% | 3% | XXX | XXX | XXX |
| Net Debt | $2.7B | $2.2B | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Pan Pacific International's stock price is JPY 4315 (or $29).
Pan Pacific International has current market cap of JPY 2.58T (or $17.1B), and EV of JPY 2.86T (or $19.0B).
See Pan Pacific International trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $19.0B | $17.1B | XXX | XXX | XXX | XXX | $1.05 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 15, 2025, Pan Pacific International has market cap of $17.1B and EV of $19.0B.
Pan Pacific International's trades at 1.3x LTM EV/Revenue multiple, and 14.3x LTM EBITDA.
Analysts estimate Pan Pacific International's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Pan Pacific International and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $19.0B | XXX | XXX | XXX |
| EV/Revenue | 1.3x | XXX | XXX | XXX |
| EV/EBITDA | 14.7x | XXX | XXX | XXX |
| P/E | 28.0x | XXX | XXX | XXX |
| P/E/Growth | 2.1x | XXX | XXX | XXX |
| EV/FCF | 46.0x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpPan Pacific International's NTM/LTM revenue growth is 5%
Pan Pacific International's revenue per employee for the last fiscal year averaged $0.5M, while opex per employee averaged $0.1M for the same period.
Over next 12 months, Pan Pacific International's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate Pan Pacific International's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Pan Pacific International and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 8% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 9% | XXX | XXX | XXX | XXX |
| EBITDA Growth | 22% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 14% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.5M | XXX | XXX | XXX | XXX |
| Opex per Employee | $0.1M | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 25% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Lulu Retail | XXX | XXX | XXX | XXX | XXX | XXX |
| Coles Group | XXX | XXX | XXX | XXX | XXX | XXX |
| Myer Holdings | XXX | XXX | XXX | XXX | XXX | XXX |
| Woolworths Group | XXX | XXX | XXX | XXX | XXX | XXX |
| Central Retail | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Pan Pacific International acquired XXX companies to date.
Last acquisition by Pan Pacific International was XXXXXXXX, XXXXX XXXXX XXXXXX . Pan Pacific International acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign Up| When was Pan Pacific International founded? | Pan Pacific International was founded in 1980. |
| Where is Pan Pacific International headquartered? | Pan Pacific International is headquartered in Japan. |
| How many employees does Pan Pacific International have? | As of today, Pan Pacific International has 28.4K+ employees. |
| Who is the CEO of Pan Pacific International? | Pan Pacific International's CEO is Mr. Naoki Yoshida. |
| Is Pan Pacific International publicy listed? | Yes, Pan Pacific International is a public company listed on TKS. |
| What is the stock symbol of Pan Pacific International? | Pan Pacific International trades under 7532 ticker. |
| When did Pan Pacific International go public? | Pan Pacific International went public in 1998. |
| Who are competitors of Pan Pacific International? | Similar companies to Pan Pacific International include e.g. Lulu Retail, Coles Group, Myer Holdings, Woolworths Group. |
| What is the current market cap of Pan Pacific International? | Pan Pacific International's current market cap is $17.1B |
| What is the current revenue of Pan Pacific International? | Pan Pacific International's last 12-month revenue is $14.6B. |
| What is the current EBITDA of Pan Pacific International? | Pan Pacific International's last 12-month EBITDA is $1.3B. |
| What is the current EV/Revenue multiple of Pan Pacific International? | Current revenue multiple of Pan Pacific International is 1.3x. |
| What is the current EV/EBITDA multiple of Pan Pacific International? | Current EBITDA multiple of Pan Pacific International is 14.3x. |
| What is the current revenue growth of Pan Pacific International? | Pan Pacific International revenue growth between 2023 and 2024 was 8%. |
| Is Pan Pacific International profitable? | Yes, Pan Pacific International is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
