Valuation ASICS Corporation OTC Markets

Stocks

Real-time OTC Markets 07:13:10 06/04/2026 pm IST			5-day change	1st Jan Change
26.00 ^USD	-3.70%		-13.16%	+4.00%

14/08	Asics Corporation Announces Dividend of the Second Quarter End of Fiscal Year Ending December 31, 2026, Payable on August 20, 2026 and Revises Dividend Guidance for the Fiscal Year End of Fiscal Year Ending December 31, 2026	CI
14/08	Asics Corporation Revises Consolidated Earnings Guidance for the Fiscal Year Ending December 31, 2026	CI

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	36,49,473	-	-
Change	-	14.35%	51.67%	174.96%	19.54%	37.15%	-	-
Enterprise Value (EV) ¹	4,80,931	6,06,170	8,27,650	21,56,196	26,47,143	35,15,127	34,97,257	34,40,899
Change	-	26.04%	36.54%	160.52%	22.77%	32.79%	-0.51%	-1.61%
P/E	49.6x	26.8x	22.9x	35.2x	27.2x	29.1x	25.7x	22.5x
PBR	3.2x	3.13x	3.95x	9.55x	9.8x	9.83x	8.26x	6.72x
PEG	-	0x	0.3x	0.4x	0.5x	1x	2x	1.6x
Capitalization / Revenue	1.16x	1.1x	1.42x	3.28x	3.28x	3.61x	3.27x	2.95x
EV / Revenue	1.19x	1.25x	1.45x	3.18x	3.26x	3.48x	3.13x	2.78x
EV / EBITDA	13.4x	12.1x	11.7x	17.8x	15.7x	16.2x	14.7x	13x
EV / EBIT	21.9x	17.8x	15.3x	21.5x	18.6x	18.6x	16.6x	14.5x
EV / FCF	12.3x	-16.9x	11.1x	26.8x	33.5x	32.2x	26.1x	23x
FCF Yield	8.1%	-5.92%	9.01%	3.73%	2.98%	3.11%	3.83%	4.35%
Dividend per Share ²	6	10	16.25	20	28	39.55	46.33	53.27
Rate of return	0.94%	1.37%	1.47%	0.64%	0.75%	0.77%	0.9%	1.03%
EPS ²	12.84	27.15	48.13	88.3	138.1	177.2	200.5	228.4
Distribution rate	46.7%	36.8%	33.8%	22.7%	20.3%	22.3%	23.1%	23.3%
Net sales ¹	4,04,082	4,84,601	5,70,463	6,78,526	8,10,916	10,10,377	11,16,520	12,36,268
EBITDA ¹	35,996	50,002	70,719	1,21,353	1,68,442	2,17,244	2,37,667	2,64,494
EBIT ¹	21,945	34,002	54,215	1,00,111	1,42,519	1,88,972	2,11,218	2,37,791
Net income ¹	9,402	19,887	35,272	63,806	98,719	1,26,929	1,40,999	1,59,710
Net Debt ¹	14,175	72,415	18,112	-69,745	-13,738	-1,34,347	-1,52,217	-2,08,574
Reference price ²	637.50	728.50	1,104.50	3,110.00	3,755.00	5,148.00	5,148.00	5,148.00
Nbr of stocks (in thousands)	7,32,167	7,32,677	7,32,945	7,15,737	7,08,624	7,08,911	-	-
Announcement Date	10/02/22	10/02/23	09/02/24	14/02/25	13/02/26	-	-	-

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.	23.66x	1.36x	15.93x	4.1%	6.04TCr
ADIDAS AG	16.76x	1.16x	8.64x	2.33%	3.17TCr
ASICS CORPORATION	29.77x	3.58x	16.61x	0.74%	2.35TCr
ON HOLDING AG	21.69x	2.15x	10.78x	-.--%	1.08TCr
FENG TAY ENTERPRISES CO., LTD.	14.4x	0.83x	6.77x	5.38%	214.19Cr
361 DEGREES INTERNATIONAL LIMITED	5.92x	0.32x	1.89x	7.5%	129.55Cr
XTEP INTERNATIONAL HOLDINGS LIMITED	6.99x	0.31x	2.03x	7.36%	123.81Cr
VULCABRAS S.A.	6.91x	1.23x	5.65x	11.3%	82Cr
Average	15.76x	1.37x	8.54x	4.84%	1.65TCr
Weighted average by Cap.	22.34x	1.74x	13.40x	2.87%