UNICHARM CORPORATION

8113・Prime Market・Chemicals

Official website

UNICHARM CORPORATION

8113・Prime Market・Chemicals

Official website

UNICHARM CORPORATION8113

Reference Indicators

Market Cap

17,992¥100M

P/E (Forecast)

19.2x

P/B

2.1x

Dividend Yield (Forecast)

2.28%

ROE

8.2%

EV/EBITDA

—

Financial Summary

Unit: ¥M

Item	2021Dec 2021	2022Dec 2022	2023Dec 2023	2024Dec 2024	2025Dec 2025
Net Sales	782,723	898,022	941,790	988,981	945,268
Cost of Sales	469,078	569,422	590,261	599,072	575,710
Gross Profit	313,645	328,600	351,528	389,909	369,558
SG&A Expenses	191,162	209,034	223,555	251,446	260,674
Operating Income	—	119,566	127,974	138,463	—
Pre-tax Income	121,977	115,708	132,308	134,537	105,386
Income Taxes	38,372	37,333	34,326	39,309	34,529
Net Income	72,745	67,608	86,053	81,842	65,212
EBITDA	—	161,052	171,227	185,001	—
Gross Margin	40.1%	36.6%	37.3%	39.4%	39.1%
Operating Margin	—	13.3%	13.6%	14.0%	11.5%
ROA	7.4%	6.4%	7.6%	6.6%	5.3%
ROE	13.0%	10.9%	12.4%	10.6%	8.2%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
パーソナルケア	774,428	83,197	10.7%
ペットケア	156,084	24,067	15.4%
その他	14,755	1,620	11.0%