Unicharm Corp (TSE:8113)

Watchlist Manager

Watchlist

Price: 3 925 JPY -0.3%

Market Cap: 2.3T JPY

Have any thoughts about
Unicharm Corp?

Write Note

Section:

Relative Value

The Relative Value of one Unicharm Corp stock under the Base Case scenario is 4 025.18 JPY. Compared to the current market price of 3 925 JPY, Unicharm Corp is Undervalued by 2%.

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.

What is Relative Valuation?

How is Relative Value calculated?

Relative Value

Base Case

Worst Case

Base Case

Best Case

Valuation Multiples

2.4

P/S

vs History	96
vs Industry	15

Median 5Y

3.3

Industry

1.1

Forward

2.3

More Details

27.2

P/E

vs History	96
vs Industry	14

Median 5Y

41.8

Industry

Forward

22.8

More Details

14.8

P/OCF

vs History	96
vs Industry	20

Median 5Y

22.1

Industry

11.9

More Details

23.7

P/FCFE

vs History	95
vs Industry	17

Median 5Y

33.1

Industry

17.5

More Details

3.2

P/B

vs History	96
vs Industry	12

Median 5Y

4.7

Industry

1.6

More Details

EV/S

vs History	96
vs Industry	17

Median 5Y

Industry

1.2

Forward

1.9

More Details

5.1

EV/GP

vs History	96
vs Industry	21

Median 5Y

7.7

Industry

3.9

More Details

10.8

EV/EBITDA

vs History	96
vs Industry	22

Median 5Y

16.4

Industry

10.4

Forward

10.2

More Details

14.4

EV/EBIT

vs History	96
vs Industry	20

Median 5Y

22.1

Industry

13.2

More Details

12.6

EV/OCF

vs History	96
vs Industry	22

Median 5Y

19.9

Industry

12.2

More Details

17.1

EV/FCFF

vs History	96
vs Industry	20

Median 5Y

27.2

Industry

15.5

More Details

3.2

EV/IC

vs History	96
vs Industry	11

Median 5Y

4.5

Industry

1.2

More Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

		Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
JP	Unicharm Corp TSE:8113	2.3T JPY	2.4	27.2	10.8	14.4
US	Procter & Gamble Co NYSE:PG	398.2B USD	4.7	28.4	17.7	20.3
US	Colgate-Palmolive Co NYSE:CL	75.8B USD	3.8	26.4	16.7	19.1
US	Kimberly-Clark Corp NYSE:KMB	43.5B USD	2.2	16.7	10.9	13
UK	Reckitt Benckiser Group PLC LSE:RKT	33.7B GBP	2.4	21.8	9.2	12.8
DE	Henkel AG & Co KGaA XETRA:HEN3	35B EUR	1.6	26.6	10.2	13.9
US	Church & Dwight Co Inc NYSE:CHD	25.9B USD	4.3	47.2	20	24.2
US	Clorox Co NYSE:CLX	20B USD	2.7	56	15.7	18.8
SE	Essity AB (publ) STO:ESSITY B	207.1B SEK	1.7	9.9	9.3	12.4
US	Reynolds Consumer Products Inc NASDAQ:REYN	5.8B USD	1.6	15.6	10.6	13
ID	Unilever Indonesia Tbk PT IDX:UNVR	68.1T IDR	1.9	19	14.5	14.5

			Revenue Growth	P/S to Growth
JP	Unicharm Corp TSE:8113	Average P/S: 2.6 2.4	21%	0.1
US	Procter & Gamble Co NYSE:PG	4.7	13%	0.4
US	Colgate-Palmolive Co NYSE:CL	3.8	15%	0.3
US	Kimberly-Clark Corp NYSE:KMB	2.2	2%	1.4
UK	Reckitt Benckiser Group PLC LSE:RKT	2.4	7%	0.3
DE	Henkel AG & Co KGaA XETRA:HEN3	1.6	9%	0.2
US	Church & Dwight Co Inc NYSE:CHD	4.3	13%	0.3
US	Clorox Co NYSE:CLX	2.7	6%	0.4
SE	Essity AB (publ) STO:ESSITY B	1.7	7%	0.2
US	Reynolds Consumer Products Inc NASDAQ:REYN	1.6	2%	0.7
ID	Unilever Indonesia Tbk PT IDX:UNVR	1.9	0%	N/A

			Earnings Growth	P/E to Growth
JP	Unicharm Corp TSE:8113	Average P/E: 26.8 27.2	43%	0.6
US	Procter & Gamble Co NYSE:PG	28.4	32%	0.9
US	Colgate-Palmolive Co NYSE:CL	26.4	53%	0.5
US	Kimberly-Clark Corp NYSE:KMB	16.7	53%	0.3
UK	Reckitt Benckiser Group PLC LSE:RKT	21.8	57%	0.4
DE	Henkel AG & Co KGaA XETRA:HEN3	26.6	97%	0.3
US	Church & Dwight Co Inc NYSE:CHD	47.2	32%	1.5
US	Clorox Co NYSE:CLX	56	240%	0.2
SE	Essity AB (publ) STO:ESSITY B	9.9	73%	0.1
US	Reynolds Consumer Products Inc NASDAQ:REYN	15.6	33%	0.5
ID	Unilever Indonesia Tbk PT IDX:UNVR	19	-7%	N/A

			EBITDA Growth	EV/EBITDA to Growth
JP	Unicharm Corp TSE:8113	Average EV/EBITDA: 13.2 10.8	25%	0.4
US	Procter & Gamble Co NYSE:PG	17.7	21%	0.8
US	Colgate-Palmolive Co NYSE:CL	16.7	27%	0.6
US	Kimberly-Clark Corp NYSE:KMB	10.9	17%	0.7
UK	Reckitt Benckiser Group PLC LSE:RKT	9.2	-8%	N/A
DE	Henkel AG & Co KGaA XETRA:HEN3	10.2	25%	0.4
US	Church & Dwight Co Inc NYSE:CHD	20	22%	0.9
US	Clorox Co NYSE:CLX	15.7	37%	0.4
SE	Essity AB (publ) STO:ESSITY B	9.3	17%	0.6
US	Reynolds Consumer Products Inc NASDAQ:REYN	10.6	15%	0.7
ID	Unilever Indonesia Tbk PT IDX:UNVR	14.5	0%	N/A

			EBIT Growth	EV/EBIT to Growth
JP	Unicharm Corp TSE:8113	Average EV/EBIT: 16 14.4	N/A	N/A
US	Procter & Gamble Co NYSE:PG	20.3	22%	0.9
US	Colgate-Palmolive Co NYSE:CL	19.1	28%	0.7
US	Kimberly-Clark Corp NYSE:KMB	13	19%	0.7
UK	Reckitt Benckiser Group PLC LSE:RKT	12.8	11%	1.2
DE	Henkel AG & Co KGaA XETRA:HEN3	13.9	40%	0.3
US	Church & Dwight Co Inc NYSE:CHD	24.2	27%	0.9
US	Clorox Co NYSE:CLX	18.8	47%	0.4
SE	Essity AB (publ) STO:ESSITY B	12.4	26%	0.5
US	Reynolds Consumer Products Inc NASDAQ:REYN	13	19%	0.7
ID	Unilever Indonesia Tbk PT IDX:UNVR	14.5	-13%	N/A

US	Johnson & Johnson NYSE:JNJ	Pharmaceuticals
US	Berkshire Hathaway Inc NYSE:BRK.A	Financial Services
US	Bank of America Corp NYSE:BAC	Banking
US	Mastercard Inc NYSE:MA	Technology
US	UnitedHealth Group Inc NYSE:UNH	Health Care
US	Exxon Mobil Corp NYSE:XOM	Energy
US	Pfizer Inc NYSE:PFE	Pharmaceuticals
US	Palantir Technologies Inc NYSE:PLTR	Technology
US	Nike Inc NYSE:NKE	Textiles, Apparel & Luxury Goods
US	Visa Inc NYSE:V	Technology
CN	Alibaba Group Holding Ltd NYSE:BABA	Retail
US	3M Co NYSE:MMM	Industrial Conglomerates
US	JPMorgan Chase & Co NYSE:JPM	Banking
US	Coca-Cola Co NYSE:KO	Beverages
US	Walmart Inc NYSE:WMT	Retail
US	Verizon Communications Inc NYSE:VZ	Telecommunication

	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
	Palantir Technologies Inc NYSE:PLTR	US
	Nike Inc NYSE:NKE	US
	Visa Inc NYSE:V	US
	Alibaba Group Holding Ltd NYSE:BABA	CN
	3M Co NYSE:MMM	US
	JPMorgan Chase & Co NYSE:JPM	US
	Coca-Cola Co NYSE:KO	US
	Walmart Inc NYSE:WMT	US
	Verizon Communications Inc NYSE:VZ	US

	Franklin Covey Co NYSE:FC	36.37 USD -3.35%
	Mohawk Industries Inc NYSE:MHK	119.1 USD -4.99%
	Ardmore Shipping Corp NYSE:ASC	11.39 USD 1.52%
	ASGN Inc NYSE:ASGN	83.2 USD -4.55%
	Skyworks Solutions Inc NASDAQ:SWKS	88.66 USD -2.29%
	Weatherford International PLC NASDAQ:WFRD	69.86 USD -2.46%

	Johnson & Johnson NYSE:JNJ	144.75 USD -1.13%
	Bank of America Corp NYSE:BAC	43.5 USD -3.44%
	Mastercard Inc NYSE:MA	519.96 USD -2.08%
	Salesforce Inc NYSE:CRM	337.23 USD -3.91%
	Abbvie Inc NYSE:ABBV	173.02 USD -1.35%
	Home Depot Inc NYSE:HD	393.82 USD -3.59%

	Arista Networks Inc NYSE:ANET	108.07 USD -4.32%
	Visa Inc NYSE:V	309.78 USD -2.68%
	Texas Pacific Land Corp NYSE:TPL	1 114.46 USD -7.41%
	KLA Corp NASDAQ:KLAC	630.77 USD -3.68%
	Manhattan Associates Inc NASDAQ:MANH	281.63 USD -4.55%
	Pinduoduo Inc NASDAQ:PDD	101.35 USD -1.04%

Unicharm Corp
TSE:8113

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples
Unicharm Corp Competitors

See Also

Company

Help

Tools

Stocks

	Salesforce Inc NYSE:CRM	337.23 USD -3.91%
	Accenture PLC NYSE:ACN	347.61 USD -2.71%
	ServiceNow Inc NYSE:NOW	1 060.99 USD -4.82%
	EOG Resources Inc NYSE:EOG	119.63 USD -2.86%
	Copart Inc NASDAQ:CPRT	58.97 USD -2.8%
	Applied Materials Inc NASDAQ:AMAT	165.45 USD -2.87%

52 Week Range	3 782 5 354
Price Target

Unicharm Corp TSE:8113

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples Unicharm Corp Competitors

See Also

Company

Help

Tools

Stocks

Unicharm Corp
TSE:8113

Competitors Multiples
Unicharm Corp Competitors