|
Market Closed -
OTC Markets
03:51:06 03/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 26.45 USD | -0.11% |
|
+0.19% | +10.67% |
| 10-01 | Tranche Update on ASICS Corporation's Equity Buyback Plan announced on September 9, 2026. | CI |
| 09-10 | ASICS Corporation authorizes a Buyback Plan. | CI |
Company Valuation: ASICS Corporation
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 | 2,832,075 | - | - |
| Change | - | 14.35% | 51.67% | 174.96% | 19.54% | 6.43% | - | - |
| Enterprise Value (EV) 1 | 480,931 | 606,170 | 827,650 | 2,156,196 | 2,647,143 | 2,756,784 | 2,706,761 | 2,651,311 |
| Change | - | 26.04% | 36.54% | 160.52% | 22.77% | 4.14% | -1.81% | -2.05% |
| P/E | 49.6x | 26.8x | 22.9x | 35.2x | 27.2x | 22.9x | 19.7x | 17.7x |
| PBR | 3.2x | 3.13x | 3.95x | 9.55x | 9.8x | 8.69x | 6.83x | 5.49x |
| PEG | - | 0x | 0.3x | 0.4x | 0.5x | 0.7x | 1.2x | 1.5x |
| Capitalization / Revenue | 1.16x | 1.1x | 1.42x | 3.28x | 3.28x | 2.74x | 2.46x | 2.23x |
| EV / Revenue | 1.19x | 1.25x | 1.45x | 3.18x | 3.26x | 2.67x | 2.35x | 2.09x |
| EV / EBITDA | 13.4x | 12.1x | 11.7x | 17.8x | 15.7x | 12.2x | 10.8x | 9.66x |
| EV / EBIT | 21.9x | 17.8x | 15.3x | 21.5x | 18.6x | 14x | 12.2x | 10.8x |
| EV / FCF | 12.3x | -16.9x | 11.1x | 26.8x | 33.5x | 27.8x | 20.1x | 17.4x |
| FCF Yield | 8.1% | -5.92% | 9.01% | 3.73% | 2.98% | 3.6% | 4.98% | 5.76% |
| Dividend per Share 2 | 6 | 10 | 16.25 | 20 | 28 | 44.43 | 48.58 | 54.55 |
| Rate of return | 0.94% | 1.37% | 1.47% | 0.64% | 0.75% | 1.07% | 1.17% | 1.32% |
| EPS 2 | 12.84 | 27.15 | 48.13 | 88.3 | 138.1 | 181.2 | 210 | 234.4 |
| Distribution rate | 46.7% | 36.8% | 33.8% | 22.7% | 20.3% | 24.5% | 23.1% | 23.3% |
| Net sales 1 | 404,082 | 484,601 | 570,463 | 678,526 | 810,916 | 1,034,039 | 1,150,371 | 1,269,126 |
| EBITDA 1 | 35,996 | 50,002 | 70,719 | 121,353 | 168,442 | 226,759 | 250,724 | 274,351 |
| EBIT 1 | 21,945 | 34,002 | 54,215 | 100,111 | 142,519 | 196,403 | 221,172 | 245,992 |
| Net income 1 | 9,402 | 19,887 | 35,272 | 63,806 | 98,719 | 128,074 | 146,465 | 164,204 |
| Net Debt 1 | 14,175 | 72,415 | 18,112 | -69,745 | -13,738 | -75,291 | -125,314 | -180,764 |
| Reference price 2 | 637.50 | 728.50 | 1,104.50 | 3,110.00 | 3,755.00 | 4,141.00 | 4,141.00 | 4,141.00 |
| Nbr of stocks (in thousands) | 732,167 | 732,677 | 732,945 | 715,737 | 708,624 | 683,911 | - | - |
| Announcement Date | 10/2/22 | 10/2/23 | 9/2/24 | 14/2/25 | 13/2/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.95x | 1.21x | 16.15x | 4.84% | 50.31B | |
| 15.5x | 1.08x | 8.17x | 2.43% | 28.21B | |
| 22.85x | 2.67x | 12.16x | 1.07% | 17.96B | |
| 10.53x | 1.52x | 6.58x | -.--% | 10.77B | |
| 20.74x | 2.08x | 10.34x | -.--% | 10.31B | |
| 16.66x | 2.62x | 8.59x | -.--% | 5.93B | |
| 16.77x | 1.54x | 8.61x | 4.86% | 5.82B | |
| 9.04x | 1.6x | 6.57x | -.--% | 5.66B | |
| 17.35x | 1.19x | 13.14x | 1.85% | 3.36B | |
| Average | 17.27x | 1.72x | 10.03x | 1.67% | 15.37B | |
| Weighted average by Cap. | 20.14x | 1.55x | 11.72x | 2.64% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 7936 Stock
- ASCCY Stock
- Valuation ASICS Corporation
Select your edition
All financial news and data tailored to specific country editions
