Valuation Unicharm Corporation

Stocks

Delayed Japan Exchange 20:28:48 2026-08-16 EDT			5-day change	1st Jan Change
979.60 ^JPY	-0.80%		-4.98%	+9.41%

08-05	Unicharm Corporation Announces Second Quarter-End Dividend for the Period Ended June 30, 2026, Payable on September 2, 2026	CI
08-05	Unicharm Corporation Revises Consolidated Earnings Guidance for the Fiscal Year Ending December 31, 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	1,699,290	-	-
Change	-	0.97%	0.07%	-23.85%	-32.04%	9.12%	-	-
Enterprise Value (EV) ¹	2,708,978	2,726,211	2,677,383	2,057,060	1,315,205	1,458,203	1,454,200	1,429,162
Change	-	0.64%	-1.79%	-23.17%	-36.06%	10.87%	-0.27%	-1.72%
P/E	41x	44.6x	35.1x	28.1x	24x	21.7x	19.4x	17.7x
PBR	5.35x	4.86x	4.32x	2.96x	1.96x	2.1x	1.96x	1.87x
PEG	-	-6.65x	1.3x	-6.6x	-1.2x	1x	1.6x	1.92x
Capitalization / Revenue	3.8x	3.35x	3.2x	2.32x	1.65x	1.69x	1.61x	1.54x
EV / Revenue	3.46x	3.04x	2.84x	2.08x	1.39x	1.45x	1.38x	1.3x
EV / EBITDA	16.9x	16.9x	15.6x	11.1x	8.39x	8.56x	7.93x	7.35x
EV / EBIT	22.1x	22.8x	20.9x	14.9x	12.1x	11.7x	10.6x	9.6x
EV / FCF	39.4x	32x	23.1x	22.3x	13.4x	17.8x	16.3x	15x
FCF Yield	2.54%	3.12%	4.33%	4.48%	7.46%	5.62%	6.14%	6.66%
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%	2.21%	2.41%	2.62%
EPS ²	40.59	37.87	48.47	46.41	37.3	45.46	50.96	55.65
Distribution rate	29.6%	33.4%	27.5%	31.6%	48.3%	48.1%	46.6%	46.4%
Net sales ¹	782,723	898,022	941,790	988,981	945,268	1,004,741	1,055,001	1,103,385
EBITDA ¹	160,408	161,052	171,227	185,001	156,692	170,319	183,361	194,563
EBIT ¹	122,482	119,566	127,974	138,463	108,884	124,877	137,346	148,926
Net income ¹	72,745	67,608	86,053	81,842	65,212	79,010	87,746	95,190
Net Debt ¹	-268,985	-280,581	-331,650	-234,203	-242,037	-241,087	-245,090	-270,128
Reference price ²	1,666.33	1,689.33	1,699.33	1,302.50	895.00	987.50	987.50	987.50
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	2/8/23	2/7/24	2/13/25	2/12/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
UNICHARM CORPORATION	21.72x	1.45x	8.56x	2.21%	10.68B
KIMBERLY-CLARK CORPORATION	15.94x	2.51x	11.41x	4.67%	36.71B
HENGAN INTERNATIONAL GROUP COMPANY LIMITED	9.95x	1.03x	5.7x	6.52%	3.63B
SOFTCARE LIMITED	18.66x	3.31x	12.37x	2.29%	2.75B
C&S PAPER CO.,LTD	22.44x	0.77x	8.52x	1.64%	1.33B
CHONGQING BAIYA SANITARY PRODUCTS CO., LTD.	14.1x	-	-	5.5%	839M
DENCARE (CHONGQING) ORAL CARE CO., LTD.	23.86x	-	-	3.31%	763M
HANGZHOU HAOYUE PERSONAL CARE CO., LTD	18.04x	-	-	2.2%	750M
Average	18.09x	1.81x	9.31x	3.54%	7.18B
Weighted average by Cap.	17.02x	2.20x	10.46x	4.11%