|
Real-time
Boerse Muenchen
04:13:24 09/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 25.07 EUR | +1.13% |
|
+4.50% | +20.67% |
| 07/10 | B3 Now becomes Echelon AI's first Nordic partner | FW |
| 01/10 | Tranche Update on ASICS Corporation's Equity Buyback Plan announced on September 9, 2026. | 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 | 4,66,756 | 5,33,755 | 8,09,538 | 22,25,941 | 26,60,881 | 30,42,720 | - | - |
| Change | - | 14.35% | 51.67% | 174.96% | 19.54% | 14.35% | - | - |
| Enterprise Value (EV) 1 | 4,80,931 | 6,06,170 | 8,27,650 | 21,56,196 | 26,47,143 | 29,67,429 | 29,17,405 | 28,61,955 |
| Change | - | 26.04% | 36.54% | 160.52% | 22.77% | 12.1% | -1.69% | -1.9% |
| P/E | 49.6x | 26.8x | 22.9x | 35.2x | 27.2x | 24.6x | 21.2x | 19x |
| PBR | 3.2x | 3.13x | 3.95x | 9.55x | 9.8x | 9.33x | 7.33x | 5.9x |
| PEG | - | 0x | 0.3x | 0.4x | 0.5x | 0.8x | 1.3x | 1.6x |
| Capitalization / Revenue | 1.16x | 1.1x | 1.42x | 3.28x | 3.28x | 2.94x | 2.64x | 2.4x |
| EV / Revenue | 1.19x | 1.25x | 1.45x | 3.18x | 3.26x | 2.87x | 2.54x | 2.26x |
| EV / EBITDA | 13.4x | 12.1x | 11.7x | 17.8x | 15.7x | 13.1x | 11.6x | 10.4x |
| EV / EBIT | 21.9x | 17.8x | 15.3x | 21.5x | 18.6x | 15.1x | 13.2x | 11.6x |
| EV / FCF | 12.3x | -16.9x | 11.1x | 26.8x | 33.5x | 29.9x | 21.6x | 18.8x |
| FCF Yield | 8.1% | -5.92% | 9.01% | 3.73% | 2.98% | 3.34% | 4.62% | 5.33% |
| 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% | 1.09% | 1.23% |
| 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 | 4,04,082 | 4,84,601 | 5,70,463 | 6,78,526 | 8,10,916 | 10,34,039 | 11,50,371 | 12,69,126 |
| EBITDA 1 | 35,996 | 50,002 | 70,719 | 1,21,353 | 1,68,442 | 2,26,759 | 2,50,724 | 2,74,351 |
| EBIT 1 | 21,945 | 34,002 | 54,215 | 1,00,111 | 1,42,519 | 1,96,403 | 2,21,172 | 2,45,992 |
| Net income 1 | 9,402 | 19,887 | 35,272 | 63,806 | 98,719 | 1,28,074 | 1,46,465 | 1,64,204 |
| Net Debt 1 | 14,175 | 72,415 | 18,112 | -69,745 | -13,738 | -75,291 | -1,25,314 | -1,80,764 |
| Reference price 2 | 637.50 | 728.50 | 1,104.50 | 3,110.00 | 3,755.00 | 4,449.00 | 4,449.00 | 4,449.00 |
| Nbr of stocks (in thousands) | 7,32,167 | 7,32,677 | 7,32,945 | 7,15,737 | 7,08,624 | 6,83,911 | - | - |
| Announcement Date | 10/02/22 | 10/02/23 | 09/02/24 | 14/02/25 | 13/02/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.95x | 1.24x | 16.5x | 4.71% | 5.16TCr | |
| 15.86x | 1.1x | 8.27x | 2.38% | 2.85TCr | |
| 24.55x | 2.87x | 13.09x | 1% | 1.92TCr | |
| 22.99x | 2.34x | 11.64x | -.--% | 1.14TCr | |
| 10.99x | 1.6x | 6.91x | -.--% | 1.12TCr | |
| 16.64x | 2.62x | 8.58x | -.--% | 589.16Cr | |
| 16.51x | 1.48x | 8.01x | 4.77% | 572.53Cr | |
| 8.94x | 1.59x | 6.51x | -.--% | 560.19Cr | |
| -15.39x | 0.71x | 15.24x | -.--% | 369.26Cr | |
| Average | 14.23x | 1.73x | 10.53x | 1.43% | 1.59TCr | |
| Weighted average by Cap. | 20.20x | 1.61x | 12.16x | 2.5% |
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
- ASI1 Stock
- Valuation ASICS Corporation
Select your edition
All financial news and data tailored to specific country editions
