Valuation ASICS Corporation Boerse Muenchen

Stocks

Market Closed - Boerse Muenchen 04:43:15 2026-09-15 pm EDT			5-day change	1st Jan Change
23.15 ^EUR	+1.49%		-4.78%	+9.22%

Sep. 09	ASICS Corporation authorizes a Buyback Plan.	CI
Sep. 09	ASICS Corporation announces an Equity Buyback for 20,000,000 shares, representing 2.82% for ¥70,000 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	466,756	533,755	809,538	2,225,941	2,660,881	2,917,168	-	-
Change	-	14.35%	51.67%	174.96%	19.54%	9.63%	-	-
Enterprise Value (EV) ¹	480,931	606,170	827,650	2,156,196	2,647,143	2,841,877	2,791,854	2,736,404
Change	-	26.04%	36.54%	160.52%	22.77%	7.36%	-1.76%	-1.99%
P/E	49.6x	26.8x	22.9x	35.2x	27.2x	22.7x	19.6x	17.6x
PBR	3.2x	3.13x	3.95x	9.55x	9.8x	8.63x	6.78x	5.46x
PEG	-	0x	0.3x	0.4x	0.5x	0.7x	1.2x	1.5x
Capitalization / Revenue	1.16x	1.1x	1.42x	3.28x	3.28x	2.82x	2.54x	2.3x
EV / Revenue	1.19x	1.25x	1.45x	3.18x	3.26x	2.75x	2.43x	2.16x
EV / EBITDA	13.4x	12.1x	11.7x	17.8x	15.7x	12.5x	11.1x	9.97x
EV / EBIT	21.9x	17.8x	15.3x	21.5x	18.6x	14.5x	12.6x	11.1x
EV / FCF	12.3x	-16.9x	11.1x	26.8x	33.5x	28.7x	20.7x	17.9x
FCF Yield	8.1%	-5.92%	9.01%	3.73%	2.98%	3.49%	4.83%	5.58%
Dividend per Share ²	6	10	16.25	20	28	44	48.58	54.55
Rate of return	0.94%	1.37%	1.47%	0.64%	0.75%	1.07%	1.18%	1.33%
EPS ²	12.84	27.15	48.13	88.3	138.1	181.2	210	234.4
Distribution rate	46.7%	36.8%	33.8%	22.7%	20.3%	24.3%	23.1%	23.3%
Net sales ¹	404,082	484,601	570,463	678,526	810,916	1,034,039	1,150,371	1,269,126
EBITDA ¹	35,996	50,002	70,719	121,353	168,442	226,759	250,724	274,351
EBIT ¹	21,945	34,002	54,215	100,111	142,519	196,403	221,172	245,992
Net income ¹	9,402	19,887	35,272	63,806	98,719	128,074	146,465	164,204
Net Debt ¹	14,175	72,415	18,112	-69,745	-13,738	-75,291	-125,314	-180,764
Reference price ²	637.50	728.50	1,104.50	3,110.00	3,755.00	4,115.00	4,115.00	4,115.00
Nbr of stocks (in thousands)	732,167	732,677	732,945	715,737	708,624	708,911	-	-
Announcement Date	2/10/22	2/10/23	2/9/24	2/14/25	2/13/26	-	-	-

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NIKE, INC.	21.8x	1.24x	14.77x	4.44%	54.96B
ADIDAS AG	15.26x	1.08x	8.03x	2.51%	28.89B
ASICS CORPORATION	22.47x	2.72x	12.4x	1.08%	18.67B
ON HOLDING AG	18.45x	1.78x	8.97x	-.--%	9.18B
FENG TAY ENTERPRISES CO., LTD.	15.51x	0.82x	7.72x	5.3%	2.11B
361 DEGREES INTERNATIONAL LIMITED	5.54x	0.33x	1.92x	7.9%	1.22B
XTEP INTERNATIONAL HOLDINGS LIMITED	7.04x	0.34x	2.22x	7.59%	1.19B
VULCABRAS S.A.	6.89x	1.2x	5.63x	11.59%	810M
Average	14.12x	1.19x	7.71x	5.05%	14.63B
Weighted average by Cap.	19.49x	1.45x	11.82x	3.21%