Valuation adidas CINNOBER BOAT

Stocks

Real-time Estimate Tradegate Other stock markets 01:41:17 10/07/2026 pm IST			5-day change	1st Jan Change
181.75 ^EUR	0.00%		0.00%	-

09/07	BSN SPORTS, LLC, adidas AG, and Sport Clips, Inc. Partner to Deliver adidas Apparel to Sport Clips, Inc. Team Members Nationwide	CI
08/07	S&S And adidas AG Enter Exclusive U.S. Distribution Agreement for Adidas Team Apparel	CI

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	31,836	-	-
Change	-	-49.23%	33.52%	28.58%	-28.61%	5.48%	-	-
Enterprise Value (EV) ¹	47,179	27,302	34,430	45,412	34,121	32,790	32,504	30,970
Change	-	-42.13%	26.11%	31.9%	-24.86%	-3.9%	-0.87%	-4.72%
P/E	23.2x	38.2x	-438x	55.3x	22.5x	19.1x	15.4x	13x
PBR	6.54x	4.56x	7.18x	7.72x	5.23x	5.03x	4.31x	3.88x
PEG	-	-0.6x	4x	-0x	0.3x	0.7x	0.7x	0.7x
Capitalization / Revenue	2.28x	1.09x	1.53x	1.79x	1.22x	1.19x	1.11x	1.03x
EV / Revenue	2.22x	1.21x	1.61x	1.92x	1.38x	1.23x	1.13x	1x
EV / EBITDA	15x	13.4x	23.3x	17.8x	10.6x	9.18x	7.98x	6.9x
EV / EBIT	23.8x	40.8x	128x	34x	16.6x	13.2x	11.1x	9.46x
EV / FCF	18.7x	-22.1x	16.2x	19.2x	87.9x	14.7x	13.2x	11.2x
FCF Yield	5.35%	-4.53%	6.17%	5.22%	1.14%	6.82%	7.56%	8.91%
Dividend per Share ²	3.3	0.7	0.7	2	2.8	3.726	4.564	5.283
Rate of return	1.3%	0.55%	0.38%	0.84%	1.66%	2.05%	2.51%	2.91%
EPS ²	10.9	3.34	-0.42	4.28	7.51	9.514	11.76	14
Distribution rate	30.3%	21%	-167%	46.7%	37.3%	39.2%	38.8%	37.7%
Net sales ¹	21,234	22,511	21,427	23,683	24,811	26,669	28,670	30,888
EBITDA ¹	3,135	2,044	1,480	2,545	3,210	3,571	4,074	4,486
EBIT ¹	1,986	669	268	1,337	2,056	2,477	2,917	3,274
Net income ¹	2,116	612	-75	764	1,340	1,561	1,822	2,278
Net Debt ¹	-1,333	2,675	1,548	3,132	3,937	954	668	-866
Reference price ²	253.20	127.46	184.16	236.80	169.05	181.55	181.55	181.55
Nbr of stocks (in thousands)	1,91,595	1,93,215	1,78,549	1,78,549	1,78,549	1,75,359	-	-
Announcement Date	09/03/22	08/03/23	31/01/24	04/03/25	03/03/26	-	-	-

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.	28.37x	1.43x	18.87x	3.81%	6.34TCr
ASICS CORPORATION	26.75x	3.2x	15.09x	0.82%	2.01TCr
ON HOLDING AG	24.42x	2.42x	12.18x	-.--%	1.22TCr
FENG TAY ENTERPRISES CO., LTD.	14.31x	0.82x	6.41x	6.02%	207.06Cr
XTEP INTERNATIONAL HOLDINGS LIMITED	7.01x	0.29x	1.96x	7.26%	126.53Cr
361 DEGREES INTERNATIONAL LIMITED	5.18x	0.25x	1.47x	8.5%	115.62Cr
VULCABRAS S.A.	7.3x	1.29x	5.88x	8.39%	87Cr
HWASEUNG ENTERPRISE CO., LTD.	13.41x	0.35x	5.26x	1.64%	12Cr
Average	15.84x	1.25x	8.39x	4.55%	1.26TCr
Weighted average by Cap.	26.55x	1.86x	16.52x	2.94%