Valuation Unicharm Corporation

Stocks

Market Closed - Japan Exchange 04:30:00 18/09/26 pm AEST			5-day change	1st Jan Change
960.20 ^JPY	-1.16%		+1.59%	+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

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	1,652,312	-	-
Change	-	0.97%	0.07%	-23.85%	-32.04%	6.11%	-	-
Enterprise Value (EV) ¹	2,708,978	2,726,211	2,677,383	2,057,060	1,315,205	1,418,107	1,397,557	1,375,347
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	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	960.20	960.20	960.20
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	15/2/22	8/2/23	7/2/24	13/2/25	12/2/26	-	-	-

¹JPY in Million²JPY

Estimates

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	22.76x	1.43x	8.76x	2.25%	10.73B
KIMBERLY-CLARK CORPORATION	16.95x	2.39x	11.16x	5.25%	32.66B
HENGAN INTERNATIONAL GROUP COMPANY LIMITED	8.41x	0.83x	4.59x	8.31%	2.9B
SOFTCARE LIMITED	15.15x	2.48x	9.45x	3.56%	2.27B
C&S PAPER CO.,LTD	22.12x	0.75x	8.28x	1.66%	1.31B
CHONGQING BAIYA SANITARY PRODUCTS CO., LTD.	28.23x	-	-	2.74%	1.28B
HANGZHOU HAOYUE PERSONAL CARE CO., LTD	18.18x	-	-	2.18%	760M
DENCARE (CHONGQING) ORAL CARE CO., LTD.	23.64x	-	-	3.34%	761M
Average	19.43x	1.58x	8.45x	3.66%	6.58B
Weighted average by Cap.	18.10x	2.06x	10.11x	4.51%