Valuation ASICS Corporation OTC Markets

Stocks

Market Closed - OTC Markets 09:43:10 2026-04-06 am EDT			5-day change	1st Jan Change
26.00 ^USD	-3.70%		-13.16%	+4.00%

Aug. 14	Asics Corporation Announces Dividend of the Second Quarter End of Fiscal Year Ending December 31, 2026, Payable on August 20, 2026 and Revises Dividend Guidance for the Fiscal Year End of Fiscal Year Ending December 31, 2026	CI
Aug. 14	Asics Corporation Revises Consolidated Earnings Guidance for the Fiscal Year Ending December 31, 2026	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	3,324,083	-	-
Change	-	14.35%	51.67%	174.96%	19.54%	24.92%	-	-
Enterprise Value (EV) ¹	480,931	606,170	827,650	2,156,196	2,647,143	3,229,087	3,172,155	3,114,717
Change	-	26.04%	36.54%	160.52%	22.77%	21.98%	-1.76%	-1.81%
P/E	49.6x	26.8x	22.9x	35.2x	27.2x	26.1x	22.9x	20.2x
PBR	3.2x	3.13x	3.95x	9.55x	9.8x	9.09x	7.44x	6.01x
PEG	-	0x	0.3x	0.4x	0.5x	0.9x	1.6x	1.5x
Capitalization / Revenue	1.16x	1.1x	1.42x	3.28x	3.28x	3.25x	2.94x	2.66x
EV / Revenue	1.19x	1.25x	1.45x	3.18x	3.26x	3.16x	2.8x	2.49x
EV / EBITDA	13.4x	12.1x	11.7x	17.8x	15.7x	14.5x	13x	11.7x
EV / EBIT	21.9x	17.8x	15.3x	21.5x	18.6x	16.7x	14.7x	12.9x
EV / FCF	12.3x	-16.9x	11.1x	26.8x	33.5x	33.4x	23.5x	20.6x
FCF Yield	8.1%	-5.92%	9.01%	3.73%	2.98%	2.99%	4.26%	4.87%
Dividend per Share ²	6	10	16.25	20	28	44	48.08	54
Rate of return	0.94%	1.37%	1.47%	0.64%	0.75%	0.94%	1.03%	1.15%
EPS ²	12.84	27.15	48.13	88.3	138.1	179.7	205	231.7
Distribution rate	46.7%	36.8%	33.8%	22.7%	20.3%	24.5%	23.5%	23.3%
Net sales ¹	404,082	484,601	570,463	678,526	810,916	1,022,917	1,131,638	1,248,661
EBITDA ¹	35,996	50,002	70,719	121,353	168,442	222,635	243,242	267,198
EBIT ¹	21,945	34,002	54,215	100,111	142,519	193,276	215,914	241,477
Net income ¹	9,402	19,887	35,272	63,806	98,719	128,038	143,968	161,957
Net Debt ¹	14,175	72,415	18,112	-69,745	-13,738	-94,997	-151,928	-209,366
Reference price ²	637.50	728.50	1,104.50	3,110.00	3,755.00	4,689.00	4,689.00	4,689.00
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.	23.68x	1.36x	15.97x	4.1%	60.47B
ADIDAS AG	16.43x	1.13x	8.5x	2.38%	31.37B
ASICS CORPORATION	26.09x	3.16x	14.5x	0.94%	20.91B
ON HOLDING AG	19.95x	1.94x	9.69x	-.--%	10.03B
FENG TAY ENTERPRISES CO., LTD.	14.61x	0.86x	8.81x	4.52%	2.18B
361 DEGREES INTERNATIONAL LIMITED	6.19x	0.35x	2.09x	7.14%	1.36B
XTEP INTERNATIONAL HOLDINGS LIMITED	6.88x	0.3x	1.97x	7.59%	1.22B
VULCABRAS S.A.	6.93x	1.23x	5.67x	11.27%	832M
Average	15.10x	1.29x	8.40x	4.74%	16.05B
Weighted average by Cap.	21.40x	1.61x	12.95x	2.96%