Valuation ASICS Corporation OTC Markets

Stocks

Market Closed - OTC Markets 12:41:56 2026-06-03 pm EDT			5-day change	1st Jan Change
28.00 ^USD	-5.12%		-11.53%	+17.15%

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	3,743,758	-	-
Change	-	14.35%	51.67%	174.96%	19.54%	40.7%	-	-
Enterprise Value (EV) ¹	480,931	606,170	827,650	2,156,196	2,647,143	3,609,412	3,591,542	3,535,184
Change	-	26.04%	36.54%	160.52%	22.77%	36.35%	-0.5%	-1.57%
P/E	49.6x	26.8x	22.9x	35.2x	27.2x	29.8x	26.4x	23.2x
PBR	3.2x	3.13x	3.95x	9.55x	9.8x	10.1x	8.47x	6.9x
PEG	-	0x	0.3x	0.4x	0.5x	1x	2.1x	1.7x
Capitalization / Revenue	1.16x	1.1x	1.42x	3.28x	3.28x	3.71x	3.37x	3.04x
EV / Revenue	1.19x	1.25x	1.45x	3.18x	3.26x	3.58x	3.23x	2.87x
EV / EBITDA	13.4x	12.1x	11.7x	17.8x	15.7x	16.6x	15.1x	13.4x
EV / EBIT	21.9x	17.8x	15.3x	21.5x	18.6x	19.2x	17.1x	14.9x
EV / FCF	12.3x	-16.9x	11.1x	26.8x	33.5x	33x	26.8x	23.6x
FCF Yield	8.1%	-5.92%	9.01%	3.73%	2.98%	3.03%	3.73%	4.24%
Dividend per Share ²	6	10	16.25	20	28	39	45.67	52.36
Rate of return	0.94%	1.37%	1.47%	0.64%	0.75%	0.74%	0.86%	0.99%
EPS ²	12.84	27.15	48.13	88.3	138.1	177.4	200.2	228
Distribution rate	46.7%	36.8%	33.8%	22.7%	20.3%	22%	22.8%	23%
Net sales ¹	404,082	484,601	570,463	678,526	810,916	1,007,988	1,111,566	1,230,561
EBITDA ¹	35,996	50,002	70,719	121,353	168,442	217,244	237,667	264,494
EBIT ¹	21,945	34,002	54,215	100,111	142,519	188,203	210,059	236,479
Net income ¹	9,402	19,887	35,272	63,806	98,719	124,635	140,728	159,375
Net Debt ¹	14,175	72,415	18,112	-69,745	-13,738	-134,347	-152,217	-208,574
Reference price ²	637.50	728.50	1,104.50	3,110.00	3,755.00	5,281.00	5,281.00	5,281.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NIKE, INC.	23.66x	1.36x	15.93x	4.1%	60.42B
ADIDAS AG	16.76x	1.16x	8.64x	2.33%	31.74B
ASICS CORPORATION	29.77x	3.58x	16.61x	0.74%	23.53B
ON HOLDING AG	21.69x	2.15x	10.78x	-.--%	10.77B
FENG TAY ENTERPRISES CO., LTD.	14.4x	0.83x	6.77x	5.38%	2.14B
361 DEGREES INTERNATIONAL LIMITED	5.92x	0.32x	1.89x	7.5%	1.3B
XTEP INTERNATIONAL HOLDINGS LIMITED	6.99x	0.31x	2.03x	7.36%	1.24B
VULCABRAS S.A.	6.91x	1.23x	5.65x	11.3%	818M
Average	15.76x	1.37x	8.54x	4.84%	16.49B
Weighted average by Cap.	22.34x	1.74x	13.40x	2.87%