Valuation Unicharm Corporation

Stocks

8113

JP3951600000

Personal Products

Delayed Japan Exchange 09:30:00 03/09/2026 +03			5-day change	1st Jan Change
977.70 ^JPY	-0.40%		-0.50%	+9.24%

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	1,689,138	-	-
Change	-	0.97%	0.07%	-23.85%	-32.04%	8.47%	-	-
Enterprise Value (EV) ¹	2,708,978	2,726,211	2,677,383	2,057,060	1,315,205	1,450,771	1,431,766	1,408,472
Change	-	0.64%	-1.79%	-23.17%	-36.06%	10.31%	-1.31%	-1.63%
P/E	41x	44.6x	35.1x	28.1x	24x	22.8x	19.4x	17.7x
PBR	5.35x	4.86x	4.32x	2.96x	1.96x	2.06x	1.96x	1.87x
PEG	-	-6.65x	1.3x	-6.6x	-1.2x	1.5x	1.1x	1.78x
Capitalization / Revenue	3.8x	3.35x	3.2x	2.32x	1.65x	1.68x	1.6x	1.53x
EV / Revenue	3.46x	3.04x	2.84x	2.08x	1.39x	1.44x	1.36x	1.27x
EV / EBITDA	16.9x	16.9x	15.6x	11.1x	8.39x	8.79x	7.87x	7.26x
EV / EBIT	22.1x	22.8x	20.9x	14.9x	12.1x	12.3x	10.6x	9.53x
EV / FCF	39.4x	32x	23.1x	22.3x	13.4x	19.8x	16.4x	14.9x
FCF Yield	2.54%	3.12%	4.33%	4.48%	7.46%	5.04%	6.1%	6.71%
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%	2.23%	2.42%	2.63%
EPS ²	40.59	37.87	48.47	46.41	37.3	43.05	50.58	55.59
Distribution rate	29.6%	33.4%	27.5%	31.6%	48.3%	50.8%	47%	46.5%
Net sales ¹	782,723	898,022	941,790	988,981	945,268	1,004,801	1,056,275	1,105,241
EBITDA ¹	160,408	161,052	171,227	185,001	156,692	165,118	181,898	193,883
EBIT ¹	122,482	119,566	127,974	138,463	108,884	118,076	135,371	147,726
Net income ¹	72,745	67,608	86,053	81,842	65,212	74,446	86,995	94,863
Net Debt ¹	-268,985	-280,581	-331,650	-234,203	-242,037	-238,366	-257,372	-280,666
Reference price ²	1,666.33	1,689.33	1,699.33	1,302.50	895.00	981.60	981.60	981.60
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	-	-	-

¹JPY in Million²JPY

Estimates

P/E, Detailed evolution

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
UNICHARM CORPORATION	22.8x	1.44x	8.79x	2.23%	10.65B
KIMBERLY-CLARK CORPORATION	15.78x	2.51x	11.5x	4.72%	36.35B
HENGAN INTERNATIONAL GROUP COMPANY LIMITED	9.34x	0.93x	5.12x	7.49%	3.21B
SOFTCARE LIMITED	16.14x	2.69x	10.24x	3.34%	2.42B
C&S PAPER CO.,LTD	22.6x	0.78x	8.59x	1.62%	1.35B
CHONGQING BAIYA SANITARY PRODUCTS CO., LTD.	20.27x	-	-	3.82%	920M
HANGZHOU HAOYUE PERSONAL CARE CO., LTD	19.16x	-	-	2.07%	799M
DENCARE (CHONGQING) ORAL CARE CO., LTD.	23.76x	-	-	3.32%	763M
Average	18.73x	1.67x	8.85x	3.58%	7.06B
Weighted average by Cap.	17.14x	2.17x	10.46x	4.2%