Unicharm Corp
TSE:8113

Watchlist Manager
Unicharm Corp Logo
Unicharm Corp
TSE:8113
Watchlist
Price: 1 221 JPY 5.71% Market Closed
Market Cap: 2.3T JPY
Have any thoughts about
Unicharm Corp?
Write Note

Relative Value

The Relative Value of one Unicharm Corp stock under the Base Case scenario is 541.9 JPY. Compared to the current market price of 1 221 JPY, Unicharm Corp is Overvalued by 56%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

Relative Value
Base Case
541.9 JPY
Overvaluation 56%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
15
vs Industry
15
Median 3Y
1.1
Median 5Y
1.1
Industry
1
Forward
2.1
vs History
15
vs Industry
14
Median 3Y
14.4
Median 5Y
14.6
Industry
17.1
Forward
20.5
vs History
14
vs Industry
20
Median 3Y
9.7
Median 5Y
8
Industry
11.9
vs History
14
vs Industry
17
Median 3Y
18.1
Median 5Y
13.6
Industry
17.3
vs History
15
vs Industry
12
Median 3Y
1.5
Median 5Y
1.6
Industry
1.5
vs History
15
vs Industry
17
Median 3Y
0.8
Median 5Y
0.8
Industry
1.1
Forward
1.7
vs History
15
vs Industry
21
Median 3Y
2.1
Median 5Y
2
Industry
3.7
vs History
15
vs Industry
22
Median 3Y
4.3
Median 5Y
4.3
Industry
10
Forward
8.6
vs History
15
vs Industry
20
Median 3Y
5.9
Median 5Y
5.9
Industry
12.7
vs History
14
vs Industry
22
Median 3Y
6.6
Median 5Y
5.4
Industry
12.2
vs History
14
vs Industry
20
Median 3Y
9.5
Median 5Y
7.9
Industry
15.1
vs History
15
vs Industry
11
Median 3Y
1.2
Median 5Y
1.2
Industry
1.2

Multiples Across Competitors

Competitors Multiples
Unicharm Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Unicharm Corp
TSE:8113
2.1T JPY 2.2 26.2 9.8 13.2
US
Procter & Gamble Co
NYSE:PG
413.3B USD 4.9 27.2 18.5 21.1
US
Colgate-Palmolive Co
NYSE:CL
79.2B USD 3.9 27.4 17.3 19.8
US
Kimberly-Clark Corp
NYSE:KMB
48.9B USD 2.4 19.2 12.1 14.6
UK
Reckitt Benckiser Group PLC
LSE:RKT
37.5B GBP 2.6 24.3 10 14
DE
Henkel AG & Co KGaA
XETRA:HEN3
36.4B EUR 1.7 27.6 10.5 14.4
US
Church & Dwight Co Inc
NYSE:CHD
27.8B USD 4.6 47.6 20.7 25
SE
Essity AB (publ)
STO:ESSITY B
217.9B SEK 1.5 10.4 9.1 12.7
US
Clorox Co
NYSE:CLX
18.2B USD 2.5 39.9 16.1 19.5
US
Reynolds Consumer Products Inc
NASDAQ:REYN
5.2B USD 1.4 14.7 9.9 12.2
MX
Kimberly-Clark de Mexico SAB de CV
BMV:KIMBERA
96.7B MXN 1.8 12.1 6.7 7.7