Primo Global HoldingsPrimo Global Holdings Co., Ltd.367A東証スタンダード小売業FY ending Aug 2025, consolidated, IFRS

Primo Global Holdings revenue and profit

Out of every ¥100 of sales, about ¥11 is left as operating profit. Revenue changed +12.5% from the prior year, operating profit +39.4%.

Five-year trend

Revenue¥28B
FY ending Aug 2023: ¥23.5B¥23.5BFY ending Aug 2024: ¥24.9B¥24.9BFY ending Aug 2025: ¥28B¥28BFY23FY24FY25
Operating income¥3.13B
FY ending Aug 2024: ¥2.25B¥2.25BFY ending Aug 2025: ¥3.13B¥3.13BFY23FY24FY25
Operating margin11.2%
FY ending Aug 2024: 9.0%9.0%FY ending Aug 2025: 11.2%11.2%FY23FY24FY25

What drives ROE

Net margin × asset turnover = ROA; ROA × financial leverage = ROE

Net margin6.4%
Asset turnover0.61×
ROA3.9%
ROA3.9%
Financial leverage2.71×
ROE10.6%

Denominators: average assets and average equity. Derived from reported values; ROE is shown only for positive profit and equity.

Net margin6.4%
2023: 3.7%3.7%2024: 4.6%4.6%2025: 6.4%6.4%232425
Asset turnover0.61×
2023: 0.53×0.53×2024: 0.56×0.56×2025: 0.61×0.61×232425
ROA3.9%
2023: 2.0%2.0%2024: 2.6%2.6%2025: 3.9%3.9%232425
Financial leverage2.71×
2023: 3.07×3.07×2024: 2.85×2.85×2025: 2.71×2.71×232425
ROE10.6%
2023: 6.1%6.1%2024: 7.3%7.3%2025: 10.6%10.6%232425
PeriodNet marginAsset turnoverROAFinancial leverageROE
20233.7%0.53×2.0%3.07×6.1%
20244.6%0.56×2.6%2.85×7.3%
20256.4%0.61×3.9%2.71×10.6%

Financial leverage can raise ROE; a higher value alone does not describe a company's overall condition.

Asset intensity and goodwill

Annual trends in tangible-asset ratios and goodwill balance.

PPE ÷ revenue4.8%
2024: 6.6%6.6%2025: 4.8%4.8%232425
PPE ÷ total assets2.9%
2024: 3.6%3.6%2025: 2.9%2.9%232425
Goodwill ÷ parent equity91.4%
2024: 103.2%103.2%2025: 91.4%91.4%232425
Goodwill balance¥16.5B
2024: ¥16.2B¥16.2B2025: ¥16.5B¥16.5B232425

Ratios are derived from reported values. Goodwill is shown only when separately reported; it is not inferred from combined intangible assets. Definition

Income statement (JPY millions)

ItemFY ending Aug 2023FY ending Aug 2024FY ending Aug 2025
Revenue23,47124,90028,002
Cost of revenue—8,6519,937
Gross profit—16,24918,064
SG&A—14,04414,743
Operating income—2,2463,132
Pretax income8381,7142,732
Income tax—563946
Net income attributable to owners8781,1501,786
Operating margin—9.0%11.2%

Balance sheet (reported items)

Year-end figures from filings. Unreported items are omitted. Interest-bearing debt excludes lease liabilities.

Assets

8%
3%
Intangibles and goodwill 36%
Other assets 53%

Funding

Other liabilities 61%
Equity 39%
0%

Each bar totals 100% of assets; other is the residual.

ItemFY ending Aug 2023FY ending Aug 2024FY ending Aug 2025
Cash and equivalents¥2.61B¥3.2B¥3.74B
Total assets¥44.2B¥45.4B¥45.9B
Net assets¥14.4B¥15.7B¥18.1B
Share capital—¥100M¥100M
Property, plant and equipment—¥1.63B¥1.35B
Goodwill—¥16.2B¥16.5B
Current assets—¥11.4B¥12.5B
Total liabilities—¥29.7B¥27.9B
Equity attributable to owners of parent—¥15.7B¥18.1B
Retained earnings—¥2.71B¥6.28B

Sources

Show source documents (1)
  • EDINET (FSA Japan)

    有価証券報告書-第5期(2024/09/01-2025/08/31)

    ID S100X66L2025-11-26Open

Extracted from XBRL: 39 / Derived from other figures: 1

Spotted an error? Report it (corrections keep the original record)

Analyze this page with AI

Markdown with figures, units, periods and sources, ready to paste into ChatGPT or Claude.