Unicharm Corp
TSE:8113
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (13), the stock would be worth ¥1 527.86 (56% upside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 8.3 | ¥977 |
0%
|
| 3-Year Average | 13 | ¥1 527.86 |
+56%
|
| 5-Year Average | 14.4 | ¥1 695.89 |
+74%
|
| Industry Average | 8.7 | ¥1 018.95 |
+4%
|
| Country Average | 8.7 | ¥1 020.21 |
+4%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
¥1.4T
|
/ |
Jan 2026
¥163.6B
|
= |
|
|
¥1.4T
|
/ |
Dec 2026
¥177.6B
|
= |
|
|
¥1.4T
|
/ |
Dec 2027
¥188.7B
|
= |
|
|
¥1.4T
|
/ |
Dec 2028
¥188.9B
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| JP |
|
Unicharm Corp
TSE:8113
|
1.7T JPY | 8.3 | 26.1 | |
| US |
|
Procter & Gamble Co
NYSE:PG
|
341.5B USD | 14.9 | 21.1 | |
| US |
|
Colgate-Palmolive Co
NYSE:CL
|
68.8B USD | 14.9 | 32.2 | |
| UK |
|
Reckitt Benckiser Group PLC
LSE:RKT
|
33.8B GBP | 9.7 | 10.6 | |
| US |
|
Kimberly-Clark Corp
NYSE:KMB
|
32.8B USD | 11 | 16.2 | |
| DE |
|
Henkel AG & Co KGaA
XETRA:HEN3
|
27.7B EUR | 6.9 | 13.3 | |
| US |
|
Church & Dwight Co Inc
NYSE:CHD
|
22.9B USD | 17.5 | 31.1 | |
| SE |
|
Essity AB (publ)
STO:ESSITY B
|
172.7B SEK | 7.5 | 13.6 | |
| US |
|
Clorox Co
NYSE:CLX
|
12.6B USD | 11.8 | 16.7 | |
| MX |
|
Kimberly-Clark de Mexico SAB de CV
BMV:KIMBERA
|
121.9B MXN | 9.5 | 16.2 | |
| US |
|
Reynolds Consumer Products Inc
NASDAQ:REYN
|
4.7B USD | 9.2 | 15.6 |
Market Distribution
| Min | 0.1 |
| 30th Percentile | 6.7 |
| Median | 8.7 |
| 70th Percentile | 12.2 |
| Max | 214 699 781.2 |
Other Multiples
Unicharm Corp
Glance View
Unicharm Corporation, a prominent player in the consumer goods industry, spins a compelling narrative of innovation and strategic expansion. Founded in 1961 in Japan, the company initially carved its niche by producing sanitary napkins. Unicharm’s journey reflects a relentless pursuit of understanding and catering to human needs, guided by CEO Takahisa Takahara's commitment to quality and innovation. It evolved seamlessly into a trusted name in personal care products, ranging from baby diapers and feminine care items to adult incontinence products and pet care solutions. With a relentless focus on research and development, Unicharm continually refines its offerings to cater to diverse demographics across various age groups and lifestyles, emphasizing comfort and reliability as its hallmark traits. The company’s revenue engine is driven by a savvy mix of domestic and international sales, with a strong footprint in Asia, particularly in emerging markets. Unicharm skillfully aligns itself with demographic trends such as aging populations in developed countries and rising birth rates in emerging economies, ensuring that its product portfolio meets specific regional demands. The firm leverages its expansive distribution network and strong brand recognition to optimize market penetration and consumer loyalty. Moreover, Unicharm’s commitment to sustainable practices and innovations in eco-friendly products not only underscores its corporate responsibility but also strengthens its competitive advantage in an increasingly eco-conscious global market.
