Valuation ASICS Corporation OTC Markets

Stocks

Market Closed - OTC Markets 12:19:08 2026-07-31 pm EDT			5-day change	1st Jan Change
29.94 ^USD	-.--%		-.--%	+19.76%

Jul. 07	FP Movement and ASICS Enter First-Ever Footwear Collaboration	CI
Jun. 18	OT GROUP CEO on Onitsuka Tiger Spinning off from Asics	MT

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	3,378,674	-	-
Change	-	14.35%	51.67%	174.96%	19.54%	26.98%	-	-
Enterprise Value (EV) ¹	480,931	606,170	827,650	2,156,196	2,647,143	3,255,550	3,185,577	3,111,051
Change	-	26.04%	36.54%	160.52%	22.77%	22.98%	-2.15%	-2.34%
P/E	49.6x	26.8x	22.9x	35.2x	27.2x	27.2x	24x	21.1x
PBR	3.2x	3.13x	3.95x	9.55x	9.8x	9.61x	7.65x	6.22x
PEG	-	0x	0.3x	0.4x	0.5x	1x	1.8x	1.5x
Capitalization / Revenue	1.16x	1.1x	1.42x	3.28x	3.28x	3.42x	3.07x	2.77x
EV / Revenue	1.19x	1.25x	1.45x	3.18x	3.26x	3.29x	2.89x	2.55x
EV / EBITDA	13.4x	12.1x	11.7x	17.8x	15.7x	15.5x	13.6x	11.9x
EV / EBIT	21.9x	17.8x	15.3x	21.5x	18.6x	17.7x	15.3x	13.3x
EV / FCF	12.3x	-16.9x	11.1x	26.8x	33.5x	31x	24x	20.9x
FCF Yield	8.1%	-5.92%	9.01%	3.73%	2.98%	3.23%	4.17%	4.8%
Dividend per Share ²	6	10	16.25	20	28	37.92	45.67	52.36
Rate of return	0.94%	1.37%	1.47%	0.64%	0.75%	0.8%	0.96%	1.1%
EPS ²	12.84	27.15	48.13	88.3	138.1	175.2	198.7	226.2
Distribution rate	46.7%	36.8%	33.8%	22.7%	20.3%	21.6%	23%	23.1%
Net sales ¹	404,082	484,601	570,463	678,526	810,916	988,464	1,102,034	1,219,815
EBITDA ¹	35,996	50,002	70,719	121,353	168,442	209,560	235,056	261,119
EBIT ¹	21,945	34,002	54,215	100,111	142,519	183,560	208,202	234,193
Net income ¹	9,402	19,887	35,272	63,806	98,719	124,275	139,786	158,241
Net Debt ¹	14,175	72,415	18,112	-69,745	-13,738	-123,124	-193,098	-267,623
Reference price ²	637.50	728.50	1,104.50	3,110.00	3,755.00	4,766.00	4,766.00	4,766.00
Nbr of stocks (in thousands)	732,167	732,677	732,945	715,737	708,624	708,912	-	-
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.	23.53x	1.35x	15.84x	4.12%	61.16B
ADIDAS AG	16.86x	1.17x	8.74x	2.32%	31.96B
ASICS CORPORATION	27.38x	3.32x	15.64x	0.79%	21.2B
ON HOLDING AG	20.88x	2.06x	10.38x	-.--%	10.56B
FENG TAY ENTERPRISES CO., LTD.	14.73x	0.85x	6.92x	5.26%	2.16B
361 DEGREES INTERNATIONAL LIMITED	6.02x	0.33x	1.96x	7.37%	1.29B
XTEP INTERNATIONAL HOLDINGS LIMITED	7.1x	0.32x	2.09x	7.25%	1.23B
VULCABRAS S.A.	6.92x	1.23x	5.66x	11.27%	836M
Average	15.43x	1.33x	8.40x	4.8%	16.3B
Weighted average by Cap.	21.72x	1.65x	13.15x	2.93%