Valuation Unicharm Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-09-28 EDT			5-day change	1st Jan Change
953.20 ^JPY	-0.37%		-0.73%	+6.50%

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

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	1,640,267	-	-
Change	-	0.97%	0.07%	-23.85%	-32.04%	5.33%	-	-
Enterprise Value (EV) ¹	2,708,978	2,726,211	2,677,383	2,057,060	1,315,205	1,406,062	1,385,512	1,363,301
Change	-	0.64%	-1.79%	-23.17%	-36.06%	6.91%	-1.46%	-1.6%
P/E	41x	44.6x	35.1x	28.1x	24x	22.3x	19.1x	17.4x
PBR	5.35x	4.86x	4.32x	2.96x	1.96x	2x	1.91x	1.82x
PEG	-	-6.65x	1.3x	-6.6x	-1.2x	1.5x	1.1x	1.86x
Capitalization / Revenue	3.8x	3.35x	3.2x	2.32x	1.65x	1.63x	1.55x	1.48x
EV / Revenue	3.46x	3.04x	2.84x	2.08x	1.39x	1.4x	1.31x	1.23x
EV / EBITDA	16.9x	16.9x	15.6x	11.1x	8.39x	8.57x	7.65x	7.07x
EV / EBIT	22.1x	22.8x	20.9x	14.9x	12.1x	11.9x	10.4x	9.38x
EV / FCF	39.4x	32x	23.1x	22.3x	13.4x	18.9x	16.2x	14.8x
FCF Yield	2.54%	3.12%	4.33%	4.48%	7.46%	5.28%	6.17%	6.77%
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%	2.29%	2.49%	2.71%
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	953.20	953.20	953.20
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	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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
UNICHARM CORPORATION	22.41x	1.41x	8.61x	2.28%	10.46B
KIMBERLY-CLARK CORPORATION	14.75x	2.39x	11.06x	5.24%	32.74B
HENGAN INTERNATIONAL GROUP COMPANY LIMITED	8.42x	0.84x	4.6x	8.3%	2.9B
SOFTCARE LIMITED	14.39x	2.33x	8.85x	3.75%	2.16B
CHONGQING BAIYA SANITARY PRODUCTS CO., LTD.	31.89x	-	-	2.43%	1.45B
C&S PAPER CO.,LTD	22.05x	0.75x	8.25x	1.66%	1.3B
TONGLING JIEYA BIOLOGIC TECHNOLOGY CO., LTD.	24.05x	-	-	-	867M
HANGZHOU HAOYUE PERSONAL CARE CO., LTD	18.99x	-	-	2.09%	793M
Average	19.62x	1.54x	8.27x	3.68%	6.58B
Weighted average by Cap.	16.78x	2.05x	9.99x	4.53%