Subscribe

Unicharm Corporation (8113.T)

JPY963.80 +10.10 (+1.06%)
JP JPX Consumer Defensive Household & Personal Products
Address Sumitomo Fudosan Tokyo Mita Garden Tower. 108 8575
Minato, JP
CEO Takahisa Takahara
IPO 2001-01-01
ISIN JP3951600000

Explore sections of this company profile

Also trades on Other OTC · UNCHF (USD) Other OTC · UNICY (USD) Tokyo Stock Exchange · 8113.T (JPY)
Description

Unicharm Corporation engages in the manufacturing and sale of pet care and related products in Japan and internationally. The company operates through Personal Care, Pet Care, and Others segments. It offers wellness care, feminine care, baby and child care products, as well as food-packaging materials, etc. The company also provides napkin-type incontinence pads, pants-type diapers, tape-type diapers, pants-type specialized urine pads, and tape-type specialized urine pads under the Lifree brand name; specialized liners for incontinence care under the Charm Nap brand name; fabric and facial masks under the Chorittai and Chokaiteki Mask brand name; Home care products under Wave brand; and kitchen paper towel under the Cook Up brand name. In addition, it offers pet food under the Pet Dog Genki, Pet Cat Genki, Grand Deli, Best Balance, Silver Spoon, Silver Plate, AllWell, and Physicalife brand names, as well as excrement cleanup sheets, disposable diapers, apparel-like absorption wear for excretion-care for dogs, and Deo-Sand series and Deo-Toilet system products for cats. Further, the company provides feminine care products including feminine napkins, tampons, sanitary shorts, and panty liners under the Sofy and Silcot names; and disposable baby diaper under the Moony, Mamy Poko, Trepanman, and Oyasuminman brands. Additionally, it is involved in recycling of disposable diapers, as well as offering products under RefF brand. Unicharm Corporation was incorporated in 1941 and is headquartered in Minato, Japan.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
JPY963.80 +10.10 (+1.06%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
7M
Beta
0.26
Float Shares
947.20M
Free Float %
55.0%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+1.50% +0.31% -2.49% -3.79% -2.51% +3.60% -23.26% -47.90% -33.62% +19.68% +332.43%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
963.80
DCF (Unlevered) 2,227.60 +131.1%
DCF (Levered) 2,470.15 +156.3%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 57% Bullish
Rating 2026-05 Change
Strong Buy 3 0
Buy 5 0
Hold 6 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
5.53
Safe zone
Piotroski F-Score
7 / 9
Strong
MOAT Score
5 / 10
Developing
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
3 / 5
Medium
P/E Score
2 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Household & Personal Products: +3.3%
    -4.4% Q1'26: +2.9% (vs Q1'25)
  • EPS growth Household & Personal Products: +8.8%
    -19.6% Q1'26: -19.6% (vs Q1'25)
  • FCF margin FCF growth · Household & Personal Products: +44.8%
    +10.9% Q1'26: +10.1% (vs Q1'25)
  • EBIT margin Household & Personal Products: +9.9%
    +11.5% Q1'26: +13.4% (vs Q1'25)
  • ROIC Household & Personal Products: +8.2%
    +11.3% Q1'26: +14.2% (vs Q1'25)
  • Share dilution Household & Personal Products: +0.2%
    -0.9% Q1'26: -1.4% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Household & Personal Products: -0.51×
    0.07× Q1'26: 0.06× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.25) × ERP
WACC = 99% × Ke + 1% × Kd (35.5%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 2,226.62 Current price: 963.80
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
14 Rev. Ana.
10 EPS Ana.
Dec 2027
14 Rev. Ana.
14 EPS Ana.
Dec 2028
13 Rev. Ana.
13 EPS Ana.
Dec 2029
12 Rev. Ana.
11 EPS Ana.
Dec 2030
6 Rev. Ana.
5 EPS Ana.
Revenue
738.71B
est: 747.16B (-1.1%)
604.65B
est: 716.27B (-15.6%)
641.65B
est: 642.79B (-0.2%)
688.29B
est: 691.23B (-0.4%)
714.23B
est: 721.50B (-1.0%)
727.48B
est: 732.72B (-0.7%)
782.72B
est: 777.39B (+0.7%)
898.02B
est: 883.60B (+1.6%)
941.79B
est: 975.58B (-3.5%)
988.98B
est: 990.03B (-0.1%)
945.27B
est: 965.34B (-2.1%)
1.00T
975.93B – 1.03T
+3.9% YoY
1.05T
1.02T – 1.12T
+4.8% YoY
1.10T
1.10T – 1.10T
+4.4% YoY
1.13T
1.10T – 1.18T
+3.0% YoY
1.19T
1.15T – 1.24T
+5.0% YoY
EBITDA
111.92B
est: 144.43B (-22.5%)
106.71B
est: 138.46B (-22.9%)
116.18B
est: 124.25B (-6.5%)
125.46B
est: 133.62B (-6.1%)
128.46B
est: 139.47B (-7.9%)
150.91B
est: 141.64B (+6.5%)
160.41B
est: 150.27B (+6.7%)
161.05B
est: 170.80B (-5.7%)
171.23B
est: 179.30B (-4.5%)
185.00B
est: 181.95B (+1.7%)
156.69B
est: 177.41B (-11.7%)
184.33B
179.36B – 188.43B
+3.9% YoY
193.27B
187.35B – 205.94B
+4.8% YoY
201.73B
201.69B – 201.77B
+4.4% YoY
207.78B
201.78B – 217.01B
+3.0% YoY
218.20B
211.90B – 227.89B
+5.0% YoY
EBIT
79.93B
est: 108.96B (-26.6%)
79.12B
est: 104.46B (-24.3%)
86.84B
est: 93.74B (-7.4%)
95.11B
est: 100.81B (-5.7%)
89.78B
est: 105.22B (-14.7%)
114.74B
est: 106.86B (+7.4%)
122.48B
est: 113.37B (+8.0%)
119.57B
est: 128.86B (-7.2%)
127.97B
est: 132.82B (-3.6%)
138.46B
est: 134.78B (+2.7%)
108.88B
est: 131.42B (-17.1%)
136.55B
132.86B – 139.59B
+3.9% YoY
143.17B
138.78B – 152.55B
+4.8% YoY
149.44B
149.40B – 149.47B
+4.4% YoY
153.92B
149.48B – 160.75B
+3.0% YoY
161.63B
156.97B – 168.81B
+5.0% YoY
Net Income
40.51B
est: 36.55B (+10.8%)
46.97B
est: 40.61B (+15.7%)
52.77B
est: 53.23B (-0.9%)
61.35B
est: 62.32B (-1.6%)
46.12B
est: 57.49B (-19.8%)
52.34B
est: 67.38B (-22.3%)
72.75B
est: 77.89B (-6.6%)
67.61B
est: 78.53B (-13.9%)
86.05B
est: 272.45B (-68.4%)
81.84B
est: 88.23B (-7.2%)
65.21B
est: 84.74B (-23.0%)
81.21B
77.50B – 84.34B
-4.2% YoY
88.22B
78.74B – 96.30B
+8.6% YoY
96.04B
90.71B – 109.39B
+8.9% YoY
105.67B
101.71B – 111.78B
+10.0% YoY
118.61B
114.16B – 125.46B
+12.2% YoY
SGA
243.03B
est: 163.88B (+48.3%)
137.89B
est: 157.11B (-12.2%)
150.08B
est: 140.99B (+6.4%)
157.70B
est: 151.62B (+4.0%)
159.59B
est: 158.25B (+0.8%)
159.39B
est: 160.72B (-0.8%)
172.45B
est: 170.52B (+1.1%)
190.41B
est: 193.81B (-1.8%)
202.60B
est: 219.41B (-7.7%)
227.62B
est: 222.65B (+2.2%)
233.36B
est: 217.10B (+7.5%)
225.57B
219.48B – 230.59B
+3.9% YoY
236.50B
229.26B – 252.01B
+4.8% YoY
246.86B
246.81B – 246.91B
+4.4% YoY
254.26B
246.93B – 265.56B
+3.0% YoY
267.01B
259.31B – 278.87B
+5.0% YoY
EPS
22.52
est: 20.59 (+9.4%)
26.35
est: 22.87 (+15.2%)
29.95
est: 29.98 (-0.1%)
34.58
est: 35.10 (-1.5%)
25.84
est: 32.38 (-20.2%)
29.20
est: 37.95 (-23.1%)
40.59
est: 43.87 (-7.5%)
37.87
est: 44.04 (-14.0%)
48.47
est: 154.29 (-68.6%)
46.41
est: 49.96 (-7.1%)
37.30
est: 47.99 (-22.3%)
46.78
44.33 – 48.24
-2.5% YoY
50.98
45.04 – 55.09
+9.0% YoY
55.77
51.89 – 62.58
+9.4% YoY
60.45
58.18 – 63.94
+8.4% YoY
67.85
65.31 – 71.77
+12.2% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-08 A- 4/5 5/5 3/5 4/5 3/5 2/5 3/5
2026-05-07 A- 4/5 5/5 3/5 4/5 3/5 2/5 3/5
2026-05-01 A- 4/5 5/5 3/5 4/5 3/5 2/5 3/5
2026-04-30 A- 4/5 5/5 3/5 4/5 3/5 2/5 3/5
2026-04-28 A- 4/5 5/5 3/5 4/5 3/5 2/5 3/5
2026-04-27 A- 4/5 5/5 3/5 4/5 3/5 2/5 3/5
2026-04-24 A- 4/5 5/5 3/5 4/5 3/5 2/5 3/5
2026-04-23 A- 4/5 5/5 3/5 5/5 3/5 2/5 3/5
2026-04-22 A- 4/5 5/5 3/5 5/5 3/5 2/5 3/5
2026-04-21 A- 4/5 5/5 3/5 5/5 2/5 2/5 3/5
2026-04-20 A- 4/5 5/5 3/5 5/5 2/5 2/5 3/5
2026-04-17 A- 4/5 5/5 3/5 5/5 2/5 2/5 3/5
2026-04-16 A- 4/5 5/5 3/5 5/5 2/5 2/5 3/5
2026-04-15 A- 4/5 5/5 3/5 5/5 2/5 2/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
96.65B
OE per share TTM
55.77
Owner's Yield
5.90%
Maintenance CapEx ratio
19.93%
Maint CapEx / Avg PPE
32.4%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
6.54M
Shares Outstanding
1.72B

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Takahisa Takahara Chairman, President & Chief Executive Officer 270M male
Hirotatsu Shimada Senior Managing Executive Officer and Head of Accounting & Finance Division male
Kazuya Kondo Investor Relations Office Department Manager
Kenji Takaku Senior Managing Exec Officer, Co-CMO, Marketing & Sales Manager and Director male
Satoru Kiuchi Managing Executive Officer
Tadashi Nakai Senior Managing Executive Officer male
Takeshi Oda Senior Executive Officer
Tetsuya Shite Senior Executive Managing Exec Officer, Co-CIO, GM of Global HR & General Affairs Div and Director male
Tsutomu Kido Senior Executive Officer
Tsutomu Watanabe Managing Executive Officer
Chikara Oka Managing Executive Officer
Yuji Ishii Senior Executive Officer
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits