Unicharm Ratios and Metrics

Market cap in millions EUR. Fiscal year is January - December.

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Feb '26 Feb 19, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Market Capitalization	10,110	8,459	14,077	19,312	21,335	22,742
Market Cap Growth	-24.50%	-39.91%	-27.11%	-9.48%	-6.19%	-1.99%
Enterprise Value	9,313	7,832	13,407	18,894	20,813	22,171
Last Close Price	5.80	4.84	8.05	10.24	11.19	11.85
PE Ratio	28.54	23.88	28.00	34.97	44.47	40.94
PS Ratio	1.97	1.65	2.32	3.20	3.35	3.81
PB Ratio	2.09	1.75	2.62	3.82	4.24	4.69
P/TBV Ratio	2.67	2.23	3.41	5.01	5.69	6.31
P/FCF Ratio	18.10	15.14	23.44	24.27	50.73	42.19
P/OCF Ratio	14.16	11.85	16.71	18.53	32.61	28.29
EV/Sales Ratio	1.80	1.53	2.21	3.13	3.27	3.71
EV/EBITDA Ratio	10.85	9.20	11.99	16.54	18.20	18.05
EV/EBIT Ratio	15.61	13.24	16.11	21.85	24.51	23.63
EV/FCF Ratio	16.67	14.02	22.32	23.74	49.49	41.13
Debt / Equity Ratio	0.01	0.01	0.03	0.04	0.04	0.06
Debt / EBITDA Ratio	0.07	0.07	0.15	0.16	0.17	0.24
Debt / FCF Ratio	0.11	0.11	0.28	0.23	0.46	0.54
Net Debt / Equity Ratio	-0.27	-0.27	-0.27	-0.29	-0.27	-0.23
Net Debt / EBITDA Ratio	-1.54	-1.54	-1.29	-1.26	-1.18	-0.93
Net Debt / FCF Ratio	-2.35	-2.35	-2.39	-1.82	-3.21	-2.11
Asset Turnover	0.77	0.77	0.83	0.86	0.88	0.83
Inventory Turnover	4.71	4.71	5.35	5.35	5.49	6.20
Quick Ratio	1.55	1.55	1.43	1.50	1.44	1.16
Current Ratio	2.43	2.43	2.23	2.37	2.35	2.00
Return on Equity (ROE)	8.03%	8.03%	11.46%	13.09%	11.66%	13.96%
Return on Assets (ROA)	5.53%	5.53%	7.13%	7.72%	7.34%	8.16%
Return on Invested Capital (ROIC)	11.25%	11.36%	15.95%	18.46%	16.14%	19.09%
Return on Capital Employed (ROCE)	11.40%	11.40%	14.40%	15.60%	15.10%	17.20%
Earnings Yield	3.50%	4.19%	3.57%	2.86%	2.25%	2.44%
FCF Yield	5.53%	6.60%	4.27%	4.12%	1.97%	2.37%
Dividend Yield	1.76%	2.02%	1.12%	0.84%	0.80%	0.77%
Payout Ratio	43.93%	43.93%	30.19%	26.84%	32.62%	27.91%
Buyback Yield / Dilution	0.88%	0.88%	0.66%	0.57%	0.43%	0.12%
Total Shareholder Return	2.64%	2.90%	1.78%	1.41%	1.24%	0.90%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.