Unicharm Corporation (8113)

Basic

  • Market Cap

    ¥2,830.19B

  • EV

    ¥2,629.06B

  • Shares Out

    590.24M

  • Revenue

    ¥930.91B

  • Employees

    16,206

Margins

  • Gross

    36.31%

  • EBITDA

    18.43%

  • Operating

    13.81%

  • Pre-Tax

    13.46%

  • Net

    8.18%

  • FCF

    10.89%

Returns (5Yr Avg)

  • ROA

    7.58%

  • ROE

    10.66%

  • ROCE

    16.55%

  • ROIC

    15.82%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    ¥5,720.91

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    ¥1,571.03

  • Earnings (Dil)

    ¥128.47

  • FCF

    ¥171.14

  • Book Value

    ¥1,147.48

Growth (CAGR)

  • Rev 3Yr

    8.74%

  • Rev 5Yr

    6.67%

  • Rev 10Yr

    —

  • Dil EPS 3Yr

    23.59%

  • Dil EPS 5Yr

    6.69%

  • Dil EPS 10Yr

    —

  • Rev Fwd 2Yr

    6.36%

  • EBITDA Fwd 2Yr

    10.47%

  • EPS Fwd 2Yr

    20.45%

  • EPS LT Growth Est

    13.3%

Dividends

  • Yield

    —

  • Payout

    30.36%

  • DPS

    ¥39

  • DPS Growth 3Yr

    9.14%

  • DPS Growth 5Yr

    11.14%

  • DPS Growth 10Yr

    —

  • DPS Growth Fwd 2Yr

    5.96%

Select a metric from the list below to chart it

Mar '14
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Mar '14
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Total Revenues

688,290.0

714,233.0

727,475.0

782,723.0

898,022.0

930,905.0

Total Revenues % Chg.

7.3%

3.8%

1.9%

7.6%

14.7%

7.6%

Cost of Goods Sold, Total

423,005.0

447,495.0

434,866.0

469,078.0

569,422.0

592,854.0

Gross Profit

265,285.0

266,738.0

292,609.0

313,645.0

328,600.0

338,051.0

Selling General & Admin Expenses, Total

157,704.0

159,594.0

159,387.0

172,446.0

190,405.0

198,782.0

R&D Expenses

6,621.0

7,584.0

7,808.0

8,184.0

8,270.0

8,270.0

Depreciation & Amortization

5,853.0

9,781.0

10,670.0

10,532.0

10,359.0

10,359.0

Other Operating Expenses

157.0

436.0

3,345.0

-393.0

-103.0

-7,949.0

Other Operating Expenses, Total

170,335.0

177,395.0

181,210.0

190,769.0

208,931.0

209,462.0

Operating Income

94,950.0

89,343.0

111,399.0

122,876.0

119,669.0

128,589.0

Interest Expense, Total

-2,280.0

-2,296.0

-1,330.0

-1,276.0

-2,462.0

-3,605.0

Interest And Investment Income

3,309.0

3,380.0

3,836.0

3,592.0

4,577.0

6,425.0

Net Interest Expenses

1,029.0

1,084.0

2,506.0

2,316.0

2,115.0

2,820.0

Currency Exchange Gains (Loss)

-1,266.0

-780.0

-2,334.0

—

—

—

Other Non Operating Income (Expenses)

-181.0

201.0

55.0

70.0

-161.0

-159.0

EBT, Excl. Unusual Items

94,532.0

89,848.0

111,626.0

125,262.0

121,623.0

131,250.0

Gain (Loss) On Sale Of Investments

—

—

—

—

—

—

Gain (Loss) On Sale Of Assets

-286.0

-462.0

-164.0

83.0

-261.0

-261.0

Asset Writedown

-2,685.0

-19,849.0

316.0

-3,368.0

-5,654.0

-5,654.0

Insurance Settlements

—

—

—

—

—

—

Other Unusual Items

—

—

-15,929.0

—

—

—

EBT, Incl. Unusual Items

91,561.0

69,537.0

95,849.0

121,977.0

115,708.0

125,335.0

Income Tax Expense

24,295.0

16,900.0

33,268.0

38,372.0

37,333.0

38,318.0

Earnings From Continuing Operations

67,266.0

52,637.0

62,581.0

83,605.0

78,375.0

87,017.0

Minority Interest

-5,913.0

-6,521.0

-10,237.0

-10,860.0

-10,767.0

-10,890.0

Net Income

61,353.0

46,116.0

52,344.0

72,745.0

67,608.0

76,127.0

Net Income to Common Incl Extra Items

61,353.0

46,116.0

52,344.0

72,745.0

67,608.0

76,127.0

Net Income to Common Excl. Extra Items

61,353.0

46,116.0

52,344.0

72,745.0

67,608.0

76,127.0

Total Shares Outstanding

596.7

596.2

599.1

596.2

593.3

590.2

Weighted Avg. Shares Outstanding

591.5

594.9

597.5

597.3

595.1

592.5

Weighted Avg. Shares Outstanding Dil

605.9

599.0

598.5

597.8

595.2

592.5

EPS

103.7

77.5

87.6

121.8

113.6

128.5

EPS Diluted

101.4

77.0

87.5

121.7

113.6

128.5

EBITDA

125,303.0

128,019.0

147,564.0

160,802.0

161,155.0

171,591.0