First Time Loading...

Unicharm Corp
TSE:8113

Watchlist Manager
Unicharm Corp Logo
Unicharm Corp
TSE:8113
Watchlist
Price: 4 519 JPY 0.42% Market Closed
Updated: Apr 18, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

941.8B
+1%
Revenue
Growth Rates:
1 Year
+5%
3 Years
+29%
5 Years
+37%
7 Years
+56%
10 Years
+65%
135.3B
+9%
Operating Income
Growth Rates:
1 Year
+13%
3 Years
+21%
5 Years
+42%
7 Years
+71%
10 Years
+114%
86.1B
+13%
Net Income
Growth Rates:
1 Year
+27%
3 Years
+64%
5 Years
+40%
7 Years
+83%
10 Years
+102%

Earnings Waterfall
Unicharm Corp

Revenue
941.8B JPY
Cost of Revenue
-590.3B JPY
Gross Profit
351.5B JPY
Operating Expenses
-216.2B JPY
Operating Income
135.3B JPY
Other Expenses
-49.2B JPY
Net Income
86.1B JPY

Income Statement
Unicharm Corp

Rotate your device to view
Income Statement
Currency: JPY
Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023
Revenue
Revenue
570 267
N/A
599 455
+5%
651 403
+9%
669 663
+3%
553 661
-17%
731 219
+32%
716 761
-2%
725 906
+1%
738 707
+2%
707 120
-4%
677 327
-4%
642 846
-5%
604 653
-6%
604 941
+0%
609 204
+1%
637 035
+5%
641 647
+1%
656 324
+2%
665 352
+1%
674 170
+1%
688 290
+2%
695 965
+1%
705 103
+1%
714 916
+1%
714 233
0%
729 410
+2%
728 288
0%
723 966
-1%
727 475
+0%
725 702
0%
747 883
+3%
764 880
+2%
782 723
+2%
805 082
+3%
827 376
+3%
865 393
+5%
898 022
+4%
914 488
+2%
930 347
+2%
930 905
+0%
941 790
+1%
Gross Profit
Cost of Revenue
(314 417)
(331 807)
(364 096)
(373 663)
(308 421)
(407 748)
(397 596)
(402 513)
(406 521)
(401 511)
(394 473)
(386 013)
(376 842)
(373 100)
(375 277)
(388 656)
(393 101)
(400 663)
(405 644)
(410 868)
(423 005)
(432 555)
(441 734)
(448 614)
(447 495)
(451 252)
(444 025)
(437 238)
(434 866)
(431 398)
(442 659)
(453 947)
(469 078)
(489 064)
(511 651)
(542 272)
(569 422)
(584 688)
(594 255)
(592 854)
(590 261)
Gross Profit
255 850
N/A
267 648
+5%
287 307
+7%
296 000
+3%
245 240
-17%
323 471
+32%
319 165
-1%
323 393
+1%
332 186
+3%
305 609
-8%
282 854
-7%
256 833
-9%
227 811
-11%
231 841
+2%
233 927
+1%
248 379
+6%
248 546
+0%
255 661
+3%
259 708
+2%
263 302
+1%
265 285
+1%
263 410
-1%
263 369
0%
266 302
+1%
266 738
+0%
278 158
+4%
284 263
+2%
286 728
+1%
292 609
+2%
294 304
+1%
305 224
+4%
310 933
+2%
313 645
+1%
316 018
+1%
315 725
0%
323 121
+2%
328 600
+2%
329 800
+0%
336 092
+2%
338 051
+1%
351 529
+4%
Operating Income
Operating Expenses
(192 686)
(200 408)
(219 202)
(224 097)
(183 893)
(240 786)
(237 346)
(248 740)
(252 252)
(225 258)
(198 697)
(171 360)
(148 832)
(151 883)
(155 843)
(158 639)
(161 462)
(162 471)
(163 650)
(167 436)
(169 931)
(175 389)
(178 798)
(180 346)
(177 071)
(199 198)
(198 619)
(196 575)
(180 754)
(196 126)
(186 716)
(190 286)
(190 686)
(200 331)
(205 613)
(214 026)
(208 505)
(216 260)
(216 174)
(213 909)
(216 233)
Selling, General & Administrative
(190 365)
(197 870)
(216 424)
(221 192)
(177 313)
(242 622)
(239 083)
(246 028)
(243 026)
(222 918)
(194 609)
(165 893)
(137 892)
(138 128)
(141 309)
(144 149)
(150 078)
(151 264)
(152 876)
(155 465)
(157 704)
(159 033)
(161 258)
(162 529)
(159 594)
(160 597)
(160 446)
(157 755)
(159 387)
(160 028)
(165 204)
(168 970)
(172 446)
(176 116)
(180 627)
(187 607)
(190 405)
(193 160)
(194 524)
(197 807)
(202 600)
Research & Development
0
0
0
0
(4 248)
0
0
0
(5 993)
(1 460)
(3 035)
(4 439)
(6 071)
(6 267)
(6 329)
(6 430)
(6 554)
(6 464)
(6 460)
(6 605)
(6 621)
(6 755)
(6 958)
(7 177)
(7 584)
(7 741)
(7 778)
(7 774)
(7 808)
(5 522)
(5 797)
(5 794)
(8 184)
(8 266)
(8 363)
(8 389)
(8 270)
(8 416)
(8 541)
(9 103)
(9 818)
Depreciation & Amortization
(2 320)
(2 537)
(2 777)
(2 903)
(2 331)
(2 451)
(2 552)
(2 848)
(3 231)
(3 129)
(3 433)
(3 566)
(4 732)
(4 754)
(4 773)
(4 930)
(5 075)
(5 156)
(5 206)
(5 217)
(5 853)
(7 147)
(8 095)
(8 937)
(9 781)
(9 858)
(10 154)
(10 631)
(10 670)
(10 725)
(10 810)
(10 945)
(10 532)
(10 559)
(10 614)
(10 396)
(10 359)
(10 178)
(10 133)
(10 500)
(11 137)
Other Operating Expenses
(1)
(1)
(1)
0
(1)
4 287
4 289
136
(2)
2 249
2 380
2 538
(137)
(2 734)
(3 432)
(3 130)
245
413
892
(149)
247
(2 454)
(2 487)
(1 703)
(112)
(21 002)
(20 241)
(20 415)
(2 889)
(19 851)
(4 905)
(4 577)
476
(5 390)
(6 009)
(7 634)
529
(4 506)
(2 976)
3 501
7 322
Operating Income
63 164
N/A
67 240
+6%
68 105
+1%
71 903
+6%
61 347
-15%
82 685
+35%
81 819
-1%
74 653
-9%
79 934
+7%
80 351
+1%
84 157
+5%
85 473
+2%
78 979
-8%
79 958
+1%
78 084
-2%
89 740
+15%
87 084
-3%
93 190
+7%
96 058
+3%
95 866
0%
95 354
-1%
88 021
-8%
84 571
-4%
85 956
+2%
89 667
+4%
78 960
-12%
85 644
+8%
90 153
+5%
111 855
+24%
98 178
-12%
118 508
+21%
120 647
+2%
122 959
+2%
115 687
-6%
110 112
-5%
109 095
-1%
120 095
+10%
113 540
-5%
119 918
+6%
124 142
+4%
135 296
+9%
Pre-Tax Income
Interest Income Expense
9 662
4 223
1 467
7 658
5 371
1 944
4 214
(7 190)
(2 168)
3
(5 903)
3 137
(1 987)
(90)
5 362
4 436
7 714
3 569
3 857
4 000
(462)
2 655
575
(702)
(14)
(2 452)
131
496
(57)
3 982
3 005
4 182
2 315
2 847
3 480
2 648
1 827
(403)
409
1 191
1 687
Non-Reccuring Items
(1 116)
(1 783)
(1 753)
2 091
5 009
0
0
0
2 250
0
0
0
(1 157)
0
0
0
(1 871)
0
0
0
(3 330)
0
0
0
(20 116)
0
(16 148)
(16 038)
(15 949)
0
0
0
(3 297)
0
0
0
(6 214)
0
0
0
(4 676)
Gain/Loss on Disposition of Assets
(769)
(826)
(772)
(591)
(508)
(533)
(560)
(557)
(503)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
(2 003)
(952)
(1 107)
(1 152)
(1 192)
(102)
453
959
(2 173)
(3 021)
(2 883)
(2 874)
0
0
(1)
0
(1)
(2)
0
(1)
(1)
0
0
0
1
0
0
1
0
0
0
0
0
0
0
(1)
0
0
(1)
1
1
Pre-Tax Income
68 938
N/A
67 902
-2%
65 940
-3%
79 909
+21%
70 027
-12%
83 994
+20%
85 926
+2%
67 865
-21%
77 340
+14%
77 333
0%
75 371
-3%
85 736
+14%
75 835
-12%
79 868
+5%
83 445
+4%
94 176
+13%
92 926
-1%
96 757
+4%
99 915
+3%
99 865
0%
91 561
-8%
90 676
-1%
85 145
-6%
85 253
+0%
69 538
-18%
76 509
+10%
69 629
-9%
74 612
+7%
95 849
+28%
102 159
+7%
121 512
+19%
124 829
+3%
121 977
-2%
118 534
-3%
113 592
-4%
111 742
-2%
115 708
+4%
113 137
-2%
120 326
+6%
125 334
+4%
132 308
+6%
Net Income
Tax Provision
(20 279)
(23 905)
(22 988)
(27 891)
(28 867)
(34 590)
(35 760)
(32 159)
(28 852)
(26 838)
(26 113)
(24 806)
(24 577)
(25 920)
(26 268)
(30 157)
(35 355)
(35 989)
(37 011)
(37 995)
(24 295)
(24 575)
(21 759)
(18 628)
(16 900)
(17 616)
(21 927)
(25 791)
(33 268)
(37 729)
(37 365)
(38 838)
(38 372)
(38 545)
(39 069)
(38 142)
(37 333)
(34 894)
(37 966)
(38 318)
(34 326)
Income from Continuing Operations
48 659
43 997
42 952
52 018
41 160
49 404
50 166
35 706
48 488
50 495
49 258
60 930
51 258
53 948
57 177
64 019
57 571
60 768
62 904
61 870
67 266
66 101
63 386
66 625
52 638
58 893
47 702
48 821
62 581
64 430
84 147
85 991
83 605
79 989
74 523
73 600
78 375
78 243
82 360
87 016
97 982
Income to Minority Interest
(6 046)
(5 780)
(6 603)
(8 445)
(8 428)
(10 892)
(10 623)
(8 091)
(7 976)
(5 991)
(4 957)
(5 606)
(4 288)
(5 162)
(4 691)
(5 817)
(4 800)
(5 407)
(5 329)
(5 634)
(5 913)
(6 226)
(6 737)
(6 863)
(6 521)
(6 263)
(7 605)
(8 128)
(10 237)
(11 196)
(11 119)
(11 771)
(10 860)
(10 522)
(9 977)
(10 329)
(10 767)
(10 945)
(11 849)
(10 890)
(11 929)
Net Income (Common)
42 612
N/A
38 216
-10%
36 347
-5%
43 571
+20%
32 731
-25%
38 509
+18%
39 542
+3%
27 615
-30%
40 511
+47%
44 505
+10%
44 302
0%
55 325
+25%
46 971
-15%
48 788
+4%
52 487
+8%
58 203
+11%
52 772
-9%
55 361
+5%
57 575
+4%
56 236
-2%
61 353
+9%
59 876
-2%
56 650
-5%
59 763
+5%
46 116
-23%
52 630
+14%
40 097
-24%
40 693
+1%
52 344
+29%
53 233
+2%
73 027
+37%
74 219
+2%
72 745
-2%
69 467
-5%
64 546
-7%
63 271
-2%
67 608
+7%
67 298
0%
70 511
+5%
76 126
+8%
86 053
+13%
EPS (Diluted)
68.07
N/A
61.24
-10%
60.17
-2%
60.09
0%
54.28
-10%
64.07
+18%
65.68
+3%
45.87
-30%
66.85
+46%
72.13
+8%
71.8
0%
89.95
+25%
76.35
-15%
79.84
+5%
86.32
+8%
96.04
+11%
86.78
-10%
91.35
+5%
93.92
+3%
92.79
-1%
101.25
+9%
99.54
-2%
94.63
-5%
99.99
+6%
76.99
-23%
87.96
+14%
67.08
-24%
68.03
+1%
87.46
+29%
88.77
+1%
122.01
+37%
124.47
+2%
121.69
-2%
116.45
-4%
108.18
-7%
106.43
-2%
113.59
+7%
113.43
0%
118.98
+5%
128.83
+8%
145.42
+13%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 129,000+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.