Valuation ASICS Corporation Börse Stuttgart

Stocks

Real-time Estimate Tradegate Other stock markets 20:46:24 08/07/2026 HKT			5-day change	1st Jan Change
24.60 ^EUR	0.00%		+3.36%	+21.36%

07-08	FP Movement and ASICS Enter First-Ever Footwear Collaboration	CI
06-18	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	3,316,999	-	-
Change	-	14.35%	51.67%	174.96%	19.54%	24.66%	-	-
Enterprise Value (EV) ¹	480,931	606,170	827,650	2,156,196	2,647,143	3,193,875	3,123,901	3,049,376
Change	-	26.04%	36.54%	160.52%	22.77%	20.65%	-2.19%	-2.39%
P/E	49.6x	26.8x	22.9x	35.2x	27.2x	27.2x	23.8x	21x
PBR	3.2x	3.13x	3.95x	9.55x	9.8x	9.43x	7.61x	6.21x
PEG	-	0x	0.3x	0.4x	0.5x	1.1x	1.7x	1.5x
Capitalization / Revenue	1.16x	1.1x	1.42x	3.28x	3.28x	3.37x	3.02x	2.73x
EV / Revenue	1.19x	1.25x	1.45x	3.18x	3.26x	3.25x	2.85x	2.51x
EV / EBITDA	13.4x	12.1x	11.7x	17.8x	15.7x	15.3x	13.3x	11.8x
EV / EBIT	21.9x	17.8x	15.3x	21.5x	18.6x	17.6x	15.1x	13.2x
EV / FCF	12.3x	-16.9x	11.1x	26.8x	33.5x	30.8x	23.9x	20.8x
FCF Yield	8.1%	-5.92%	9.01%	3.73%	2.98%	3.25%	4.18%	4.82%
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%	0.81%	0.98%	1.12%
EPS ²	12.84	27.15	48.13	88.3	138.1	172.3	196.6	223.3
Distribution rate	46.7%	36.8%	33.8%	22.7%	20.3%	22%	23.2%	23.5%
Net sales ¹	404,082	484,601	570,463	678,526	810,916	983,517	1,096,769	1,213,070
EBITDA ¹	35,996	50,002	70,719	121,353	168,442	208,362	234,079	259,472
EBIT ¹	21,945	34,002	54,215	100,111	142,519	181,741	206,397	231,654
Net income ¹	9,402	19,887	35,272	63,806	98,719	122,195	138,304	156,185
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	4,679.00	4,679.00	4,679.00
Nbr of stocks (in thousands)	732,167	732,677	732,945	715,737	708,624	708,912	-	-
Announcement Date	10/2/22	10/2/23	9/2/24	14/2/25	13/2/26	-	-	-

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.	28.65x	1.44x	19.05x	3.78%	63.99B
ADIDAS AG	19.75x	1.38x	10.19x	2.02%	37.65B
ON HOLDING AG	24.32x	2.4x	12.12x	-.--%	12.12B
FENG TAY ENTERPRISES CO., LTD.	14.48x	0.83x	6.49x	5.94%	2.1B
XTEP INTERNATIONAL HOLDINGS LIMITED	7.06x	0.3x	1.99x	7.2%	1.27B
361 DEGREES INTERNATIONAL LIMITED	5.19x	0.25x	1.48x	8.49%	1.16B
VULCABRAS S.A.	7.09x	1.25x	5.73x	8.63%	842M
HWASEUNG ENTERPRISE CO., LTD.	13.85x	0.36x	5.32x	1.59%	126M
Average	15.05x	1.03x	7.80x	4.71%	14.91B
Weighted average by Cap.	24.52x	1.48x	14.86x	2.99%