Valuation ASICS Corporation OTC Markets

Stocks

Market Closed - OTC Markets 01:29:59 26/09/2026 am IST			5-day change	1st Jan Change
26.40 ^USD	+2.48%		+2.33%	+10.46%

10/09	ASICS Corporation authorizes a Buyback Plan.	CI
10/09	ASICS Corporation announces an Equity Buyback for 20,000,000 shares, representing 2.82% for ¥70,000 million.	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	29,37,727	-	-
Change	-	14.35%	51.67%	174.96%	19.54%	10.4%	-	-
Enterprise Value (EV) ¹	4,80,931	6,06,170	8,27,650	21,56,196	26,47,143	28,62,436	28,12,413	27,56,963
Change	-	26.04%	36.54%	160.52%	22.77%	8.13%	-1.75%	-1.97%
P/E	49.6x	26.8x	22.9x	35.2x	27.2x	22.9x	19.7x	17.7x
PBR	3.2x	3.13x	3.95x	9.55x	9.8x	8.69x	6.83x	5.5x
PEG	-	0x	0.3x	0.4x	0.5x	0.7x	1.2x	1.5x
Capitalization / Revenue	1.16x	1.1x	1.42x	3.28x	3.28x	2.84x	2.55x	2.31x
EV / Revenue	1.19x	1.25x	1.45x	3.18x	3.26x	2.77x	2.44x	2.17x
EV / EBITDA	13.4x	12.1x	11.7x	17.8x	15.7x	12.6x	11.2x	10x
EV / EBIT	21.9x	17.8x	15.3x	21.5x	18.6x	14.6x	12.7x	11.2x
EV / FCF	12.3x	-16.9x	11.1x	26.8x	33.5x	28.9x	20.8x	18.1x
FCF Yield	8.1%	-5.92%	9.01%	3.73%	2.98%	3.46%	4.8%	5.54%
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%	1.07%	1.17%	1.32%
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	4,144.00	4,144.00	4,144.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NIKE, INC.	21.3x	1.2x	14.43x	4.71%	5.3TCr
ADIDAS AG	15.57x	1.09x	8.26x	2.43%	2.9TCr
ASICS CORPORATION	22.87x	2.77x	12.62x	1.07%	1.87TCr
ON HOLDING AG	20.27x	2.01x	10.02x	-.--%	1TCr
FENG TAY ENTERPRISES CO., LTD.	15.87x	0.84x	7.9x	5.18%	215.66Cr
361 DEGREES INTERNATIONAL LIMITED	5.56x	0.33x	1.93x	7.87%	122.14Cr
XTEP INTERNATIONAL HOLDINGS LIMITED	7.01x	0.34x	2.21x	7.62%	118.64Cr
VULCABRAS S.A.	6.94x	1.21x	5.69x	11.52%	81Cr
Average	14.43x	1.22x	7.88x	5.05%	1.45TCr
Weighted average by Cap.	19.52x	1.47x	11.78x	3.27%