Valuation Unicharm Corporation

Stocks

8113

JP3951600000

Personal Products

Delayed Japan Exchange 12:00:00 18/09/2026 pm IST			5-day change	1st Jan Change
960.20 ^JPY	-1.16%		+0.91%	+7.28%

01/09	Jefferies Downgrades Unicharm to Hold From Buy, Adjusts Price Target to 1,050 Yen From 1,080 Yen	MT
05/08	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	29,77,963	30,06,792	30,09,033	22,91,263	15,57,242	16,52,312	-	-
Change	-	0.97%	0.07%	-23.85%	-32.04%	6.11%	-	-
Enterprise Value (EV) ¹	27,08,978	27,26,211	26,77,383	20,57,060	13,15,205	14,18,107	13,97,557	13,75,347
Change	-	0.64%	-1.79%	-23.17%	-36.06%	7.82%	-1.45%	-1.59%
P/E	41x	44.6x	35.1x	28.1x	24x	22.5x	19.2x	17.6x
PBR	5.35x	4.86x	4.32x	2.96x	1.96x	2.02x	1.93x	1.84x
PEG	-	-6.65x	1.3x	-6.6x	-1.2x	1.6x	1.1x	1.88x
Capitalization / Revenue	3.8x	3.35x	3.2x	2.32x	1.65x	1.64x	1.56x	1.5x
EV / Revenue	3.46x	3.04x	2.84x	2.08x	1.39x	1.41x	1.32x	1.24x
EV / EBITDA	16.9x	16.9x	15.6x	11.1x	8.39x	8.64x	7.72x	7.13x
EV / EBIT	22.1x	22.8x	20.9x	14.9x	12.1x	12x	10.4x	9.46x
EV / FCF	39.4x	32x	23.1x	22.3x	13.4x	19.1x	16.4x	14.9x
FCF Yield	2.54%	3.12%	4.33%	4.48%	7.46%	5.24%	6.11%	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%	2.28%	2.48%	2.69%
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	7,82,723	8,98,022	9,41,790	9,88,981	9,45,268	10,04,480	10,56,218	11,04,972
EBITDA ¹	1,60,408	1,61,052	1,71,227	1,85,001	1,56,692	1,64,099	1,81,016	1,92,963
EBIT ¹	1,22,482	1,19,566	1,27,974	1,38,463	1,08,884	1,17,865	1,33,771	1,45,334
Net income ¹	72,745	67,608	86,053	81,842	65,212	73,835	86,059	93,363
Net Debt ¹	-2,68,985	-2,80,581	-3,31,650	-2,34,203	-2,42,037	-2,34,205	-2,54,755	-2,76,966
Reference price ²	1,666.33	1,689.33	1,699.33	1,302.50	895.00	960.20	960.20	960.20
Nbr of stocks (in thousands)	17,87,135	17,79,869	17,70,714	17,59,127	17,39,935	17,20,800	-	-
Announcement Date	15/02/22	08/02/23	07/02/24	13/02/25	12/02/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
UNICHARM CORPORATION	22.49x	1.41x	8.64x	2.28%	1.05TCr
KIMBERLY-CLARK CORPORATION	14.53x	2.38x	10.98x	5.27%	3.25TCr
HENGAN INTERNATIONAL GROUP COMPANY LIMITED	8.41x	0.83x	4.59x	8.31%	290.09Cr
SOFTCARE LIMITED	15.3x	2.52x	9.57x	3.52%	229.62Cr
CHONGQING BAIYA SANITARY PRODUCTS CO., LTD.	29.93x	-	-	2.59%	136.23Cr
C&S PAPER CO.,LTD	22.34x	0.76x	8.38x	1.64%	132.27Cr
HANGZHOU HAOYUE PERSONAL CARE CO., LTD	18.86x	-	-	2.1%	79Cr
TONGLING JIEYA BIOLOGIC TECHNOLOGY CO., LTD.	21.52x	-	-	-	78Cr
Average	19.17x	1.58x	8.43x	3.67%	656.51Cr
Weighted average by Cap.	16.58x	2.05x	9.97x	4.54%