|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 932.90 JPY | +0.48% |
|
+4.97% | +4.23% |
| 07:46pm | Unicharm's Parent Logs 7.36 Billion Yen Profit Fiscal Year Ended March 20 | MT |
| 06-08 | Unicharm's Stable Business Meets Shaky Momentum |  |
Company Valuation: Unicharm Corporation
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 | 1,597,325 | - | - |
| Change | - | 0.97% | 0.07% | -23.85% | -32.04% | 2.57% | - | - |
| Enterprise Value (EV) 1 | 2,708,978 | 2,726,211 | 2,677,383 | 2,057,060 | 1,315,205 | 1,359,639 | 1,352,350 | 1,329,130 |
| Change | - | 0.64% | -1.79% | -23.17% | -36.06% | 3.38% | -0.54% | -1.72% |
| P/E Ratio | 41x | 44.6x | 35.1x | 28.1x | 24x | 19.8x | 18.2x | 16.7x |
| PBR | 5.35x | 4.86x | 4.32x | 2.96x | 1.96x | 1.94x | 1.84x | 1.75x |
| PEG | - | -6.65x | 1.3x | -6.6x | -1.2x | 0.8x | 2.1x | 1.79x |
| Capitalization / Revenue | 3.8x | 3.35x | 3.2x | 2.32x | 1.65x | 1.6x | 1.52x | 1.45x |
| EV / Revenue | 3.46x | 3.04x | 2.84x | 2.08x | 1.39x | 1.36x | 1.29x | 1.21x |
| EV / EBITDA | 16.9x | 16.9x | 15.6x | 11.1x | 8.39x | 7.86x | 7.39x | 6.85x |
| EV / EBIT | 22.1x | 22.8x | 20.9x | 14.9x | 12.1x | 10.7x | 9.87x | 8.95x |
| EV / FCF | 39.4x | 32x | 23.1x | 22.3x | 13.4x | 17x | 15x | 13.9x |
| FCF Yield | 2.54% | 3.12% | 4.33% | 4.48% | 7.46% | 5.87% | 6.68% | 7.21% |
| Dividend per Share 2 | 12 | 12.67 | 13.33 | 14.67 | 18 | 22 | 23.93 | 26 |
| Rate of return | 0.72% | 0.75% | 0.78% | 1.13% | 2.01% | 2.37% | 2.58% | 2.8% |
| EPS 2 | 40.59 | 37.87 | 48.47 | 46.41 | 37.3 | 46.87 | 50.93 | 55.67 |
| Distribution rate | 29.6% | 33.4% | 27.5% | 31.6% | 48.3% | 46.9% | 47% | 46.7% |
| Net sales 1 | 782,723 | 898,022 | 941,790 | 988,981 | 945,268 | 1,000,487 | 1,050,957 | 1,099,177 |
| EBITDA 1 | 160,408 | 161,052 | 171,227 | 185,001 | 156,692 | 173,085 | 183,026 | 194,041 |
| EBIT 1 | 122,482 | 119,566 | 127,974 | 138,463 | 108,884 | 126,699 | 136,973 | 148,527 |
| Net income 1 | 72,745 | 67,608 | 86,053 | 81,842 | 65,212 | 80,794 | 87,768 | 95,320 |
| Net Debt 1 | -268,985 | -280,581 | -331,650 | -234,203 | -242,037 | -237,685 | -244,975 | -268,194 |
| Reference price 2 | 1,666.33 | 1,689.33 | 1,699.33 | 1,302.50 | 895.00 | 928.40 | 928.40 | 928.40 |
| Nbr of stocks (in thousands) | 1,787,135 | 1,779,869 | 1,770,714 | 1,759,127 | 1,739,935 | 1,720,514 | - | - |
| Announcement Date | 2/15/22 | 2/8/23 | 2/7/24 | 2/13/25 | 2/12/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.81x | 1.36x | 7.86x | 2.37% | 9.97B | |
| 15.03x | 2.47x | 11.37x | 5.03% | 34.24B | |
| 9.67x | 0.98x | 5.36x | 6.68% | 3.59B | |
| 16.02x | 2.68x | 9.98x | 2.86% | 2.28B | |
| 20.58x | 0.8x | 7.53x | 1.97% | 1.34B | |
| 17.31x | - | - | 4.48% | 1.03B | |
| 24.28x | - | - | 3.25% | 774M | |
| 18.06x | - | - | 2.2% | 748M | |
| Average | 17.59x | 1.66x | 8.42x | 3.61% | 6.75B | |
| Weighted average by Cap. | 15.95x | 2.11x | 10.11x | 4.41% |
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
