Unicharm Corporation (TYO:8113)
Japan · Delayed Price · Currency is JPY 1,003.50
+3.90 (0.39%)
Aug 21, 2026, 3:30 PM JST
Unicharm Income Statement
Financials in millions JPY. Fiscal year is January - December.
Millions JPY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
| 968,231 | 945,268 | 988,981 | 941,790 | 898,022 | 782,723 | |
Revenue Growth | 0.29% | -4.42% | 5.01% | 4.87% | 14.73% | 7.59% |
Cost of Revenue | 581,252 | 575,710 | 599,072 | 590,261 | 569,422 | 469,078 |
Gross Profit | 386,979 | 369,558 | 389,909 | 351,529 | 328,600 | 313,645 |
Selling, General & Admin | 241,571 | 233,356 | 227,617 | 202,600 | 190,405 | 172,446 |
Research & Development | 15,305 | 13,611 | 10,304 | 9,818 | 8,270 | 8,184 |
Other Operating Expenses | - | 716 | 2,982 | -6,790 | -103 | -393 |
Operating Expenses | 270,077 | 261,390 | 254,428 | 216,765 | 208,931 | 190,769 |
Operating Income | 116,902 | 108,168 | 135,481 | 134,764 | 119,669 | 122,876 |
Interest Expense | -4,316 | -2,282 | -2,864 | -3,195 | -2,462 | -1,276 |
Interest & Investment Income | 8,950 | 6,732 | 9,716 | 6,589 | 4,577 | 3,592 |
Currency Exchange Gain (Loss) | - | 536 | -6,518 | -1,409 | - | - |
Other Non Operating Income (Expenses) | -7,620 | 299 | 182 | -210 | -161 | 70 |
EBT Excluding Unusual Items | 113,916 | 113,453 | 135,997 | 136,539 | 121,623 | 125,262 |
Gain (Loss) on Sale of Assets | - | -584 | -365 | -583 | -261 | 83 |
Asset Writedown | -4,235 | -7,483 | -1,095 | -3,648 | -5,654 | -3,368 |
Pretax Income | 109,498 | 105,386 | 134,537 | 132,308 | 115,708 | 121,977 |
Income Tax Expense | 36,509 | 34,529 | 39,309 | 34,326 | 37,333 | 38,372 |
Earnings From Continuing Operations | 72,989 | 70,857 | 95,228 | 97,982 | 78,375 | 83,605 |
Minority Interest in Earnings | -8,559 | -5,645 | -13,386 | -11,929 | -10,767 | -10,860 |
Net Income | 64,430 | 65,212 | 81,842 | 86,053 | 67,608 | 72,745 |
Net Income to Common | 64,430 | 65,212 | 81,842 | 86,053 | 67,608 | 72,745 |
Net Income Growth | -23.32% | -20.32% | -4.89% | 27.28% | -7.06% | 38.98% |
Shares Outstanding (Basic) | 1,735 | 1,748 | 1,764 | 1,775 | 1,785 | 1,792 |
Shares Outstanding (Diluted) | 1,735 | 1,748 | 1,764 | 1,775 | 1,786 | 1,793 |
Shares Change | -1.23% | -0.88% | -0.66% | -0.57% | -0.43% | -0.12% |
EPS (Basic) | 37.13 | 37.30 | 46.41 | 48.47 | 37.87 | 40.59 |
EPS (Diluted) | 37.13 | 37.30 | 46.41 | 48.47 | 37.86 | 40.56 |
EPS Growth | -22.37% | -19.62% | -4.26% | 28.02% | -6.66% | 39.14% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
Free Cash Flow | 108,707 | 102,843 | 97,773 | 124,003 | 59,266 | 70,582 |
Free Cash Flow Per Share | 62.65 | 58.83 | 55.44 | 69.85 | 33.19 | 39.36 |
Dividend Per Share | 20.000 | 18.000 | 14.667 | 13.333 | 12.667 | 12.000 |
Dividend Growth | 22.45% | 22.73% | 10.00% | 5.26% | 5.56% | 12.50% |
Gross Margin | 39.97% | 39.10% | 39.42% | 37.33% | 36.59% | 40.07% |
Operating Margin | 12.07% | 11.44% | 13.70% | 14.31% | 13.33% | 15.70% |
Profit Margin | 6.65% | 6.90% | 8.28% | 9.14% | 7.53% | 9.29% |
Free Cash Flow Margin | 11.23% | 10.88% | 9.89% | 13.17% | 6.60% | 9.02% |
EBITDA | 164,373 | 155,976 | 182,019 | 178,017 | 161,155 | 160,802 |
EBITDA Margin | 16.98% | 16.50% | 18.40% | 18.90% | 17.95% | 20.54% |
D&A For EBITDA | 47,471 | 47,808 | 46,538 | 43,253 | 41,486 | 37,926 |
EBIT | 116,902 | 108,168 | 135,481 | 134,764 | 119,669 | 122,876 |
EBIT Margin | 12.07% | 11.44% | 13.70% | 14.31% | 13.33% | 15.70% |
Effective Tax Rate | 33.34% | 32.76% | 29.22% | 25.94% | 32.27% | 31.46% |
Advertising Expenses | - | 72,879 | 69,708 | 60,180 | 53,655 | 52,335 |