Valuation adidas CINNOBER BOAT

Stocks

Real-time Estimate Tradegate Other stock markets 00:20:43 05/08/2026 HKT			5-day change	1st Jan Change
161.02 ^EUR	0.00%		0.00%	-

09:00pm	UBS Downgrades Adidas, Shares Slide
08:34pm	Morningstar Upgrades Adidas to Buy Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	48,512	24,627	32,882	42,280	30,184	28,672	-	-
Change	-	-49.23%	33.52%	28.58%	-28.61%	-5.01%	-	-
Enterprise Value (EV) ¹	47,179	27,302	34,430	45,412	34,121	32,501	32,344	32,097
Change	-	-42.13%	26.11%	31.9%	-24.86%	-4.75%	-0.48%	-0.76%
P/E	23.2x	38.2x	-438x	55.3x	22.5x	17.5x	14.1x	11.9x
PBR	6.54x	4.56x	7.18x	7.72x	5.23x	4.63x	3.98x	3.64x
PEG	-	-0.6x	4x	-0x	0.3x	0.7x	0.6x	0.6x
Capitalization / Revenue	2.28x	1.09x	1.53x	1.79x	1.22x	1.06x	0.99x	0.92x
EV / Revenue	2.22x	1.21x	1.61x	1.92x	1.38x	1.21x	1.12x	1.03x
EV / EBITDA	15x	13.4x	23.3x	17.8x	10.6x	9.06x	7.89x	7.12x
EV / EBIT	23.8x	40.8x	128x	34x	16.6x	13.2x	11.2x	9.8x
EV / FCF	18.7x	-22.1x	16.2x	19.2x	87.9x	14.9x	13.3x	11.7x
FCF Yield	5.35%	-4.53%	6.17%	5.22%	1.14%	6.72%	7.52%	8.55%
Dividend per Share ²	3.3	0.7	0.7	2	2.8	3.674	4.444	5.114
Rate of return	1.3%	0.55%	0.38%	0.84%	1.66%	2.23%	2.7%	3.1%
EPS ²	10.9	3.34	-0.42	4.28	7.51	9.402	11.66	13.82
Distribution rate	30.3%	21%	-167%	46.7%	37.3%	39.1%	38.1%	37%
Net sales ¹	21,234	22,511	21,427	23,683	24,811	26,929	28,869	31,019
EBITDA ¹	3,135	2,044	1,480	2,545	3,210	3,588	4,097	4,505
EBIT ¹	1,986	669	268	1,337	2,056	2,463	2,897	3,274
Net income ¹	2,116	612	-75	764	1,340	1,624	1,983	2,296
Net Debt ¹	-1,333	2,675	1,548	3,132	3,937	3,830	3,673	3,426
Reference price ²	253.20	127.46	184.16	236.80	169.05	164.80	164.80	164.80
Nbr of stocks (in thousands)	191,595	193,215	178,549	178,549	178,549	173,979	-	-
Announcement Date	9/3/22	8/3/23	31/1/24	4/3/25	3/3/26	-	-	-

¹EUR in Million²EUR

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.	24.76x	1.42x	16.65x	3.9%	63.26B
ASICS CORPORATION	26.87x	3.25x	15.33x	0.81%	21.27B
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	15.65x	1.28x	8.31x	4.19%	12.84B
Weighted average by Cap.	24.43x	1.89x	15.22x	2.92%