|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 975.20 JPY | +1.08% |
|
+3.41% | +8.96% |
| 07-03 | Unicharm to Enter India's Pet Care Market in July | MT |
| 07-02 | Unicharm Corporation Enters Indian Pet Care Market | 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 | 2,977,963 | 3,006,792 | 3,009,033 | 2,291,263 | 1,557,242 | 1,677,845 | - | - |
| Change | - | 0.97% | 0.07% | -23.85% | -32.04% | 7.74% | - | - |
| Enterprise Value (EV) 1 | 2,708,978 | 2,726,211 | 2,677,383 | 2,057,060 | 1,315,205 | 1,441,731 | 1,438,547 | 1,417,378 |
| Change | - | 0.64% | -1.79% | -23.17% | -36.06% | 9.62% | -0.22% | -1.47% |
| P/E | 41x | 44.6x | 35.1x | 28.1x | 24x | 21.1x | 19.2x | 17.5x |
| PBR | 5.35x | 4.86x | 4.32x | 2.96x | 1.96x | 2.04x | 1.94x | 1.84x |
| PEG | - | -6.65x | 1.3x | -6.6x | -1.2x | 0.9x | 1.99x | 1.7x |
| Capitalization / Revenue | 3.8x | 3.35x | 3.2x | 2.32x | 1.65x | 1.68x | 1.59x | 1.52x |
| EV / Revenue | 3.46x | 3.04x | 2.84x | 2.08x | 1.39x | 1.44x | 1.37x | 1.29x |
| EV / EBITDA | 16.9x | 16.9x | 15.6x | 11.1x | 8.39x | 8.46x | 7.88x | 7.3x |
| EV / EBIT | 22.1x | 22.8x | 20.9x | 14.9x | 12.1x | 11.5x | 10.5x | 9.51x |
| EV / FCF | 39.4x | 32x | 23.1x | 22.3x | 13.4x | 17.6x | 16.1x | 14.9x |
| FCF Yield | 2.54% | 3.12% | 4.33% | 4.48% | 7.46% | 5.68% | 6.21% | 6.72% |
| Dividend per Share 2 | 12 | 12.67 | 13.33 | 14.67 | 18 | 22 | 23.92 | 26 |
| Rate of return | 0.72% | 0.75% | 0.78% | 1.13% | 2.01% | 2.26% | 2.45% | 2.67% |
| EPS 2 | 40.59 | 37.87 | 48.47 | 46.41 | 37.3 | 46.29 | 50.76 | 55.87 |
| Distribution rate | 29.6% | 33.4% | 27.5% | 31.6% | 48.3% | 47.5% | 47.1% | 46.5% |
| Net sales 1 | 782,723 | 898,022 | 941,790 | 988,981 | 945,268 | 1,000,910 | 1,053,310 | 1,102,154 |
| EBITDA 1 | 160,408 | 161,052 | 171,227 | 185,001 | 156,692 | 170,452 | 182,514 | 194,117 |
| EBIT 1 | 122,482 | 119,566 | 127,974 | 138,463 | 108,884 | 125,182 | 136,523 | 149,008 |
| Net income 1 | 72,745 | 67,608 | 86,053 | 81,842 | 65,212 | 80,007 | 87,400 | 95,541 |
| Net Debt 1 | -268,985 | -280,581 | -331,650 | -234,203 | -242,037 | -236,114 | -239,297 | -260,467 |
| Reference price 2 | 1,666.33 | 1,689.33 | 1,699.33 | 1,302.50 | 895.00 | 975.20 | 975.20 | 975.20 |
| 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 | 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.07x | 1.44x | 8.46x | 2.26% | 10.33B | |
| 15.12x | 2.57x | 11.97x | 4.79% | 35.97B | |
| 9.8x | 1.01x | 5.63x | 6.64% | 3.55B | |
| 15.27x | 2.52x | 9.5x | 2.89% | 2.18B | |
| 22.9x | 0.77x | 8.32x | 1.62% | 1.34B | |
| 14.26x | - | - | 5.44% | 844M | |
| 18.23x | - | - | 2.18% | 754M | |
| 22.34x | - | - | 3.54% | 711M | |
| Average | 17.37x | 1.66x | 8.78x | 3.67% | 6.96B | |
| Weighted average by Cap. | 16.20x | 2.20x | 10.67x | 4.25% |
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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
