7846
PILOT CORPORATION
株式会社パイロットコーポレーションPrice
¥4,976
Market Cap
¥185.4B
Ent. Value
¥150.2B
Net Cash
¥35.2B
Shares Out.
37.3M
P / E
15.7×
EV / EBIT
9.0×
P / Book
1.27×
P / NCAV
2.43×
Div. Yield
2.41%
Financials
| Metric |
FY 2025
EDINET ↗ |
FY 2024
EDINET ↗ |
FY 2023
EDINET ↗ |
FY 2022
EDINET ↗ |
FY 2021
EDINET ↗ |
|---|---|---|---|---|---|
| Net Sales | ¥126.4B | ¥126.2B | ¥118.6B | ¥112.8B | ¥103.1B |
| Cost of Sales | ¥61.9B | ¥61.4B | ¥56.7B | ¥52.7B | ¥48.9B |
| Gross Profit | ¥64.4B | ¥64.7B | ¥61.9B | ¥60.1B | ¥54.2B |
| SG&A | ¥47.8B | ¥46.9B | ¥42.9B | ¥38.9B | ¥34.9B |
| Operating Income | ¥16.6B | ¥17.8B | ¥19.0B | ¥21.2B | ¥19.3B |
| Non-Operating Income | ¥1.6B | ¥2.6B | ¥2.1B | ¥1.6B | ¥1.2B |
| Dividend Income | ¥403M | ¥602M | ¥372M | ¥271M | ¥178M |
| Interest Income | ¥783M | ¥636M | ¥535M | ¥320M | ¥87M |
| Non-Operating Expenses | ¥355M | ¥250M | ¥283M | ¥183M | ¥206M |
| Interest Expense | ¥83M | ¥148M | ¥202M | ¥110M | ¥105M |
| Ordinary Income | ¥17.9B | ¥20.1B | ¥20.8B | ¥22.6B | ¥20.4B |
| Pre-tax Income | ¥18.5B | ¥21.4B | ¥20.2B | ¥22.6B | ¥20.5B |
| Income Taxes | ¥6.4B | ¥6.2B | ¥6.5B | ¥6.8B | ¥6.1B |
| Current Tax | ¥5.0B | ¥6.0B | ¥5.6B | ¥8.3B | ¥7.2B |
| Deferred Tax | ¥1.4B | ¥138M | ¥851M | ¥-1.5B | ¥-1.1B |
| Net Income (owners) | ¥12.1B | ¥15.2B | ¥13.7B | ¥15.8B | ¥14.3B |
| Minority Interest | ¥77M | ¥50M | ¥97M | ¥82M | ¥88M |
| Comprehensive Income | ¥15.9B | ¥17.6B | ¥18.0B | ¥18.4B | ¥16.8B |
| EBITDA | ¥23.2B | ¥22.9B | ¥23.7B | ¥25.1B | ¥23.0B |
| Goodwill Amort. (J-GAAP) | ¥131M | ¥32M | ¥137M | — | — |
| EPS | ¥317.02 | ¥388.53 | ¥346.31 | ¥399.86 | ¥361.81 |
| Shares Outstanding | 37.3M | 38.6M | 39.5M | 39.5M | 39.5M |
| Shares Issued (total) | 40.9M | 40.9M | 41.8M | 41.8M | 41.8M |
| Treasury Shares | 3.6M | 2.3M | 2.3M | 2.3M | 2.4M |