Valuation ASICS Corporation OTC Markets

Stocks

Market Closed - OTC Markets 01:23:40 02/09/2026 am IST			5-day change	1st Jan Change
26.25 ^USD	-8.85%		-8.85%	+5.00%

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	29,51,905	-	-
Change	-	14.35%	51.67%	174.96%	19.54%	10.94%	-	-
Enterprise Value (EV) ¹	4,80,931	6,06,170	8,27,650	21,56,196	26,47,143	28,71,233	28,18,759	27,62,031
Change	-	26.04%	36.54%	160.52%	22.77%	8.47%	-1.83%	-2.01%
P/E	49.6x	26.8x	22.9x	35.2x	27.2x	23x	19.9x	17.8x
PBR	3.2x	3.13x	3.95x	9.55x	9.8x	8.56x	6.7x	5.39x
PEG	-	0x	0.3x	0.4x	0.5x	0.7x	1.3x	1.5x
Capitalization / Revenue	1.16x	1.1x	1.42x	3.28x	3.28x	2.87x	2.58x	2.33x
EV / Revenue	1.19x	1.25x	1.45x	3.18x	3.26x	2.79x	2.46x	2.18x
EV / EBITDA	13.4x	12.1x	11.7x	17.8x	15.7x	12.8x	11.3x	10.1x
EV / EBIT	21.9x	17.8x	15.3x	21.5x	18.6x	14.8x	12.8x	11.3x
EV / FCF	12.3x	-16.9x	11.1x	26.8x	33.5x	30.2x	21x	18.3x
FCF Yield	8.1%	-5.92%	9.01%	3.73%	2.98%	3.31%	4.76%	5.48%
Dividend per Share ²	6	10	16.25	20	28	44	48.08	54
Rate of return	0.94%	1.37%	1.47%	0.64%	0.75%	1.06%	1.15%	1.3%
EPS ²	12.84	27.15	48.13	88.3	138.1	180.7	209	233.3
Distribution rate	46.7%	36.8%	33.8%	22.7%	20.3%	24.4%	23%	23.1%
Net sales ¹	4,04,082	4,84,601	5,70,463	6,78,526	8,10,916	10,29,942	11,45,904	12,64,946
EBITDA ¹	35,996	50,002	70,719	1,21,353	1,68,442	2,23,968	2,48,508	2,72,478
EBIT ¹	21,945	34,002	54,215	1,00,111	1,42,519	1,94,586	2,19,801	2,44,928
Net income ¹	9,402	19,887	35,272	63,806	98,719	1,27,651	1,45,411	1,63,356
Net Debt ¹	14,175	72,415	18,112	-69,745	-13,738	-80,672	-1,33,146	-1,89,874
Reference price ²	637.50	728.50	1,104.50	3,110.00	3,755.00	4,164.00	4,164.00	4,164.00
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.	22.31x	1.29x	15.07x	4.22%	5.7TCr
ADIDAS AG	15.82x	1.1x	8.26x	2.43%	3.02TCr
ASICS CORPORATION	23.61x	2.86x	13.14x	0.95%	1.94TCr
ON HOLDING AG	18.74x	1.8x	9.03x	-.--%	935.47Cr
FENG TAY ENTERPRISES CO., LTD.	13.79x	0.83x	7.78x	4.98%	215.05Cr
361 DEGREES INTERNATIONAL LIMITED	5.6x	0.33x	1.96x	7.82%	122.88Cr
XTEP INTERNATIONAL HOLDINGS LIMITED	7.03x	0.34x	2.24x	7.56%	119.55Cr
VULCABRAS S.A.	6.59x	1.18x	5.42x	11.84%	80Cr
Average	14.19x	1.22x	7.86x	4.97%	1.52TCr
Weighted average by Cap.	20.05x	1.50x	12.15x	3.06%