Valuation Unicharm Corporation

Stocks

8113

JP3951600000

Personal Products

Market Closed - Japan Exchange 09:30:00 16/10/2026 +03			5-day change	1st Jan Change
1,007.00 ^JPY	+0.70%		+5.16%	+12.51%

09-01	Jefferies Downgrades Unicharm to Hold From Buy, Adjusts Price Target to 1,050 Yen From 1,080 Yen	MT
08-05	Unicharm Corporation Announces Second Quarter-End Dividend for the Period Ended June 30, 2026, Payable on September 2, 2026	CI

Company Valuation: Unicharm Corporation

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,977,963	3,006,792	3,009,033	2,291,263	1,557,242	1,732,846	-	-
Change	-	0.97%	0.07%	-23.85%	-32.04%	11.28%	-	-
Enterprise Value (EV) ¹	2,708,978	2,726,211	2,677,383	2,057,060	1,315,205	1,498,641	1,478,091	1,455,880
Change	-	0.64%	-1.79%	-23.17%	-36.06%	13.95%	-1.37%	-1.5%
P/E	41x	44.6x	35.1x	28.1x	24x	23.6x	20.1x	18.4x
PBR	5.35x	4.86x	4.32x	2.96x	1.96x	2.12x	2.02x	1.92x
PEG	-	-6.65x	1.3x	-6.6x	-1.2x	1.6x	1.2x	1.97x
Capitalization / Revenue	3.8x	3.35x	3.2x	2.32x	1.65x	1.73x	1.64x	1.57x
EV / Revenue	3.46x	3.04x	2.84x	2.08x	1.39x	1.49x	1.4x	1.32x
EV / EBITDA	16.9x	16.9x	15.6x	11.1x	8.39x	9.13x	8.17x	7.54x
EV / EBIT	22.1x	22.8x	20.9x	14.9x	12.1x	12.7x	11x	10x
EV / FCF	39.4x	32x	23.1x	22.3x	13.4x	20.2x	17.3x	15.8x
FCF Yield	2.54%	3.12%	4.33%	4.48%	7.46%	4.95%	5.78%	6.34%
Dividend per Share ²	12	12.67	13.33	14.67	18	21.85	23.77	25.84
Rate of return	0.72%	0.75%	0.78%	1.13%	2.01%	2.17%	2.36%	2.57%
EPS ²	40.59	37.87	48.47	46.41	37.3	42.69	50.02	54.7
Distribution rate	29.6%	33.4%	27.5%	31.6%	48.3%	51.2%	47.5%	47.2%
Net sales ¹	782,723	898,022	941,790	988,981	945,268	1,004,480	1,056,218	1,104,972
EBITDA ¹	160,408	161,052	171,227	185,001	156,692	164,099	181,016	192,963
EBIT ¹	122,482	119,566	127,974	138,463	108,884	117,865	133,771	145,334
Net income ¹	72,745	67,608	86,053	81,842	65,212	73,835	86,059	93,363
Net Debt ¹	-268,985	-280,581	-331,650	-234,203	-242,037	-234,205	-254,755	-276,966
Reference price ²	1,666.33	1,689.33	1,699.33	1,302.50	895.00	1,007.00	1,007.00	1,007.00
Nbr of stocks (in thousands)	1,787,135	1,779,869	1,770,714	1,759,127	1,739,935	1,720,800	-	-
Announcement Date	2/15/22 A	2/8/23 A	2/7/24 A	2/13/25 A	2/12/26 A	-	-	-