Valuation ASICS Corporation Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart Other stock markets 03:55:26 2026-08-04 pm EDT			5-day change	1st Jan Change
26.60 ^EUR	+3.91%		-1.16%	+26.30%

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	3,385,764	-	-
Change	-	14.35%	51.67%	174.96%	19.54%	27.24%	-	-
Enterprise Value (EV) ¹	480,931	606,170	827,650	2,156,196	2,647,143	3,262,639	3,192,666	3,118,141
Change	-	26.04%	36.54%	160.52%	22.77%	23.25%	-2.14%	-2.33%
P/E	49.6x	26.8x	22.9x	35.2x	27.2x	27.3x	24.1x	21.1x
PBR	3.2x	3.13x	3.95x	9.55x	9.8x	9.63x	7.66x	6.24x
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	3.43x	3.08x	2.78x
EV / Revenue	1.19x	1.25x	1.45x	3.18x	3.26x	3.3x	2.9x	2.56x
EV / EBITDA	13.4x	12.1x	11.7x	17.8x	15.7x	15.6x	13.6x	11.9x
EV / EBIT	21.9x	17.8x	15.3x	21.5x	18.6x	17.8x	15.3x	13.3x
EV / FCF	12.3x	-16.9x	11.1x	26.8x	33.5x	31.1x	24x	21x
FCF Yield	8.1%	-5.92%	9.01%	3.73%	2.98%	3.22%	4.16%	4.77%
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%	0.79%	0.96%	1.1%
EPS ²	12.84	27.15	48.13	88.3	138.1	175.1	198.5	226
Distribution rate	46.7%	36.8%	33.8%	22.7%	20.3%	21.7%	23%	23.2%
Net sales ¹	404,082	484,601	570,463	678,526	810,916	987,581	1,101,019	1,218,615
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	183,389	208,003	233,952
Net income ¹	9,402	19,887	35,272	63,806	98,719	124,242	139,661	158,085
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	4,776.00	4,776.00	4,776.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NIKE, INC.	24.76x	1.42x	16.65x	3.9%	63.26B
ADIDAS AG	17.65x	1.21x	8.94x	2.23%	32.99B
ON HOLDING AG	25.34x	2.52x	12.71x	-.--%	12.56B
FENG TAY ENTERPRISES CO., LTD.	13.94x	0.81x	6.55x	5.56%	2.04B
XTEP INTERNATIONAL HOLDINGS LIMITED	7.33x	0.33x	2.21x	7.03%	1.29B
361 DEGREES INTERNATIONAL LIMITED	5.86x	0.32x	1.85x	7.57%	1.28B
VULCABRAS S.A.	7.19x	1.27x	5.82x	7.11%	876M
HWASEUNG ENTERPRISE CO., LTD.	13.92x	0.36x	5.33x	1.58%	134M
Average	14.50x	1.03x	7.51x	4.37%	14.3B
Weighted average by Cap.	22.03x	1.44x	13.39x	3.12%