|
Delayed
Japan Exchange
08:00:00 10/11/2026 am IST
|
5-day change | 1st Jan Change | ||
| 1,087.00 JPY | +0.79% |
|
+6.31% | +21.45% |
| 06/11 | Unicharm Posts Lower Nine-Month Profit; Net Sales Up | MT |
| 22/10 | Unicharm Corporation Announces Full-Scale Operation of East African Joint Venture with Toyota Tsusho Corporation | 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 | 18,55,883 | - | - |
| Change | - | 0.97% | 0.07% | -23.85% | -32.04% | 19.18% | - | - |
| Enterprise Value (EV) 1 | 27,08,978 | 27,26,211 | 26,77,383 | 20,57,060 | 13,15,205 | 16,11,787 | 16,02,762 | 15,81,076 |
| Change | - | 0.64% | -1.79% | -23.17% | -36.06% | 22.55% | -0.56% | -1.35% |
| P/E | 41x | 44.6x | 35.1x | 28.1x | 24x | 25.4x | 21.6x | 19.7x |
| PBR | 5.35x | 4.86x | 4.32x | 2.96x | 1.96x | 2.3x | 2.17x | 2.06x |
| PEG | - | -6.65x | 1.3x | -6.6x | -1.2x | 1.8x | 1.2x | 2.1x |
| Capitalization / Revenue | 3.8x | 3.35x | 3.2x | 2.32x | 1.65x | 1.85x | 1.76x | 1.68x |
| EV / Revenue | 3.46x | 3.04x | 2.84x | 2.08x | 1.39x | 1.61x | 1.52x | 1.43x |
| EV / EBITDA | 16.9x | 16.9x | 15.6x | 11.1x | 8.39x | 9.86x | 8.86x | 8.2x |
| EV / EBIT | 22.1x | 22.8x | 20.9x | 14.9x | 12.1x | 13.8x | 12x | 10.9x |
| EV / FCF | 39.4x | 32x | 23.1x | 22.3x | 13.4x | 21.7x | 19.1x | 17x |
| FCF Yield | 2.54% | 3.12% | 4.33% | 4.48% | 7.46% | 4.61% | 5.24% | 5.87% |
| Dividend per Share 2 | 12 | 12.67 | 13.33 | 14.67 | 18 | 22 | 23.77 | 25.84 |
| Rate of return | 0.72% | 0.75% | 0.78% | 1.13% | 2.01% | 2.04% | 2.2% | 2.4% |
| EPS 2 | 40.59 | 37.87 | 48.47 | 46.41 | 37.3 | 42.45 | 49.96 | 54.64 |
| Distribution rate | 29.6% | 33.4% | 27.5% | 31.6% | 48.3% | 51.8% | 47.6% | 47.3% |
| Net sales 1 | 7,82,723 | 8,98,022 | 9,41,790 | 9,88,981 | 9,45,268 | 10,02,632 | 10,54,057 | 11,02,620 |
| EBITDA 1 | 1,60,408 | 1,61,052 | 1,71,227 | 1,85,001 | 1,56,692 | 1,63,473 | 1,80,827 | 1,92,779 |
| EBIT 1 | 1,22,482 | 1,19,566 | 1,27,974 | 1,38,463 | 1,08,884 | 1,16,972 | 1,33,568 | 1,45,145 |
| Net income 1 | 72,745 | 67,608 | 86,053 | 81,842 | 65,212 | 73,423 | 85,937 | 93,242 |
| Net Debt 1 | -2,68,985 | -2,80,581 | -3,31,650 | -2,34,203 | -2,42,037 | -2,44,096 | -2,53,121 | -2,74,807 |
| Reference price 2 | 1,666.33 | 1,689.33 | 1,699.33 | 1,302.50 | 895.00 | 1,078.50 | 1,078.50 | 1,078.50 |
| 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
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.55x | 1.55x | 9.47x | 2.1% | 1.14TCr | |
| 24.21x | 4.56x | 16.68x | 2.66% | 38TCr | |
| 34.33x | 5.19x | 21.6x | 1.71% | 27TCr | |
| 19.26x | 2.91x | 12.85x | 3.26% | 14TCr | |
| 26.59x | 3.89x | 16.25x | 2.19% | 7.68TCr | |
| 41.7x | 4.17x | 20.73x | 4.73% | 6.65TCr | |
| 60.97x | 8.64x | 33.37x | 0.25% | 5.45TCr | |
| 41.53x | 6.59x | 28.99x | 2.27% | 4.99TCr | |
| 36.68x | 2.75x | 14.86x | 1.31% | 3.99TCr | |
| 24.53x | 1.8x | 11.51x | 2.06% | 2.17TCr | |
| Average | 33.44x | 4.21x | 18.63x | 2.25% | 11TCr | |
| Weighted average by Cap. | 30.25x | 4.57x | 18.71x | 2.4% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 8113 Stock
- Valuation Unicharm Corporation
Select your edition
All financial news and data tailored to specific country editions
