Unicharm (MEX:8113N) Cyclically Adjusted FCF per Share: MXN6.82 (As of Jun. 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

MEX:8113N Unicharm Corp MEX:8113N
92 GF Score
Price MXN126.04
GF Value MXN152.58
! 4 Warning Signs
View Full Analysis

What is Unicharm Cyclically Adjusted FCF per Share?

Unicharm MEX:8113N 92 Cyclically Adjusted FCF per Share is MXN6.82 as of Jun. 2026. GuruFocus rates MEX:8113N with a GF Score™ of 92/100 and a GF Value™ of MXN152.58. The stock has 4 warning signs investors should review.

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

Unicharm's adjusted free cash flow per share for the three months ended in Jun. 2026 was MXN1.693. Add all the adjusted free cash flow per share for the past 10 years together and divide the count will get our Cyclically Adjusted FCF per Share, which is MXN6.82 for the trailing ten years ended in Jun. 2026.

During the past 12 months, Unicharm's average Cyclically Adjusted FCF Growth Rate was -100.00% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 7.50% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 5.70% per year. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the Cyclically Adjusted FCF Growth Rate using Cyclically Adjusted FCF per Share data.

During the past 13 years, the highest 3-Year average Cyclically Adjusted FCF Growth Rate of Unicharm was 36.80% per year. The lowest was 5.10% per year. And the median was 15.75% per year.

As of today (2026-08-09), Unicharm's current stock price is MXN126.04. Unicharm's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was MXN6.82. Unicharm's Cyclically Adjusted Price-to-FCF of today is 18.48.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Unicharm was 95.92. The lowest was 17.92. And the median was 41.20.


Unicharm  (MEX:8113N) Cyclically Adjusted FCF per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted FCF per Share may underestimate the company's free cash flow. Cyclically Adjusted Price-to-FCF can seem to be too high even the actual Price-to-Free-Cash-Flow is low.

For the Cyclically Adjusted Price-to-FCF, the free cash flow per share of the past 10 years are inflation-adjusted and averaged. The result is used for P/FCF calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted Price-to-FCF is also called CAPFCF Ratio.

The Shiller PE Ratio was first used by professor Robert Shiller. He uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings per share of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted free cash flow per share of a company over the past 10 years.

Unicharm's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=126.04/6.82
=18.48

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Unicharm was 95.92. The lowest was 17.92. And the median was 41.20.


Be Aware

Cyclically Adjusted Price-to-FCF works better for cyclical companies. It gives you a better idea on the company's real free cash flow value.


Unicharm Cyclically Adjusted FCF per Share Related Terms


Unicharm Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Unicharm's Cyclically Adjusted FCF per Share can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Unicharm Cyclically Adjusted FCF per Share Chart

Unicharm Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 0.00 6.42 7.46 6.99

Unicharm Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
Cyclically Adjusted FCF per Share Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 9.45 6.35 6.99 6.84 6.82

MEX:8113N vs PG, CL, KVUE: Cyclically Adjusted FCF per Share Comparison

For the Household & Personal Products subindustry, Unicharm's Cyclically Adjusted Price-to-FCF, along with its competitors' market caps and Cyclically Adjusted Price-to-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Unicharm Cyclically Adjusted Price-to-FCF vs Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Unicharm's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Unicharm's Cyclically Adjusted Price-to-FCF falls into.


MEX:8113N
92GF Score
Unicharm Corp MEX:8113N
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Unicharm Cyclically Adjusted FCF per Share Calculation

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

What is Cyclically Adjusted FCF per Share? How do we calculate Cyclically Adjusted FCF per Share?

Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years. Let's use an example to explain.

If we want to calculate the Cyclically Adjusted FCF per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the free cash flow per share from 2001 through 2010.

We adjusted the 2001 free cash flow per share data with the total inflation from 2001 through 2010 to the equivalent free cash flow in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's free cash flow is $1 a share in 2001, then the 2001's equivalent free cash flow in 2010 is $1.4 a share. If Wal-Mart's free cash flow is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 free cash flow in 2010 is $1.35. So on and so forth, you get the equivalent free cash flow per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted FCF per Share.

Please note that we use the CPI data of the country/region where the company is headquartered. If the CPI data for that country/region is not available, then we will use the CPI data of the United States as default.

For example, Unicharm's adjusted Free Cash Flow per Share data for the three months ended in Jun. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Jun. 2026 (Change)*Current CPI (Jun. 2026)
=1.693/113.6000*113.6000
=1.693

Current CPI (Jun. 2026) = 113.6000.

Unicharm Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 0.977 98.000 1.133
201612 2.760 98.400 3.186
201703 0.395 98.100 0.457
201706 1.298 98.500 1.497
201709 1.564 98.800 1.798
201712 2.798 99.400 3.198
201803 1.490 99.200 1.706
201806 1.948 99.200 2.231
201809 0.751 99.900 0.854
201812 2.288 99.700 2.607
201903 -0.519 99.700 -0.591
201906 1.124 99.800 1.279
201909 1.595 100.100 1.810
201912 1.866 100.500 2.109
202003 4.424 100.300 5.011
202006 2.709 99.900 3.081
202009 2.550 99.900 2.900
202012 3.598 99.300 4.116
202103 1.626 99.900 1.849
202106 3.035 99.500 3.465
202109 0.980 100.100 1.112
202112 1.560 100.100 1.770
202203 1.676 101.100 1.883
202206 1.356 101.800 1.513
202209 0.804 103.100 0.886
202212 1.219 104.100 1.330
202303 2.682 104.400 2.918
202306 2.032 105.200 2.194
202309 1.410 106.200 1.508
202312 2.572 106.800 2.736
202403 1.892 107.200 2.005
202406 1.342 108.200 1.409
202409 2.061 108.900 2.150
202412 1.601 110.700 1.643
202503 1.621 111.100 1.657
202506 1.784 111.700 1.814
202509 1.628 112.000 1.651
202512 2.338 113.000 2.350
202603 1.555 112.700 1.567
202606 1.693 113.600 1.693

Add all the adjusted free cash flow per share together and divide 10 will get our Cyclically Adjusted FCF per Share.

What does a Cyclically Adjusted FCF per Share of MXN6.82 mean?
Unicharm (MEX:8113N) has a Cyclically Adjusted FCF per Share of MXN6.82 as of Jun. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Unicharm and its competitors.
Is Unicharm's Cyclically Adjusted FCF per Share too high?
Unicharm's current Cyclically Adjusted FCF per Share is MXN6.82. Overall, Unicharm has a GF Score™ of 92/100, reflecting its overall financial health beyond just this single metric.
How does Unicharm's Cyclically Adjusted FCF per Share compare to PG and CL?
Unicharm's Cyclically Adjusted FCF per Share of MXN6.82 can be compared against companies in the Consumer Packaged Goods industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Cyclically Adjusted FCF per Share for a Consumer Packaged Goods company?
A good Cyclically Adjusted FCF per Share depends on the Consumer Packaged Goods industry context. However, Cyclically Adjusted FCF per Share should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Cyclically Adjusted FCF per Share mean?
A high Cyclically Adjusted FCF per Share can signal that a stock is expensive relative to its fundamentals. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Unicharm and its competitors. Unicharm's current Cyclically Adjusted FCF per Share is MXN6.82. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Unicharm stock overvalued right now?
Unicharm (MEX:8113N) has a current Cyclically Adjusted FCF per Share of MXN6.82. The stock's GF Value™ is MXN152.58, compared to a current price of MXN126.04 — trading 17.4% below its estimated fair value. The current Cyclically Adjusted FCF per Share is MXN6.82. Unicharm's overall GF Score™ is 92/100 with 4 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Cyclically Adjusted FCF per Share calculated?
Cyclically Adjusted FCF per Share is calculated from a company's financial statements. For Unicharm (MEX:8113N), the current Cyclically Adjusted FCF per Share is MXN6.82 as of Jun. 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Unicharm (MEX:8113N) Overvalued in 2026?

Based on GuruFocus' analysis, Unicharm stock appears to be undervalued. The current stock price of MXN126.04 is trading 17.4% below its estimated GF Value™ of MXN152.58.

Key valuation signals for MEX:8113N:

  • Cyclically Adjusted FCF per Share: MXN6.82
  • GF Value™: MXN152.58 vs. price of MXN126.04 (17.4% below fair value)
  • GF Score™: 92/100 with 4 warning signs

No single metric tells the full story. See the MEX:8113N stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Unicharm Business Description

Address 3-5-19, Mita, Sumitomo Fudosan Tokyo Mita Garden Tower, Minato-ku, Tokyo, JPN, 108-8575
Focusing on personal hygiene products utilizing nonwoven fabric, Unicharm is the largest manufacturer of disposable baby diapers and feminine sanitary and adult incontinence products in Japan and Asia. Its personal care business accounted for around 80% of its sales as of 2025, with the balance mainly from pet care. Unicharm generates around 60% of its revenue from overseas, of which nearly three-fourths are from Asia, mostly China, Indonesia, and Thailand. India is the fastest-growing market, followed by Vietnam. Outside Asia, Unicharm operates in Saudi Arabia, the Americas, and Europe. Drugstores, supermarkets, baby product specialty stores, and e-commerce are the key sales channels.
92GF Score

Get the complete analysis for MEX:8113N

Cyclically Adjusted FCF per Share is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

MXN126.04
Price
MXN152.58
GF Value