|
End-of-day quote
Thailand S.E.
15/10/2026
|
5-day change | 1st Jan Change | ||
| 2.840 THB | -2.07% |
|
+2.16% | - |
| 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 | 32,48,577 | - | - |
| Change | - | 14.35% | 51.67% | 174.96% | 19.54% | 22.09% | - | - |
| Enterprise Value (EV) 1 | 4,80,931 | 6,06,170 | 8,27,650 | 21,56,196 | 26,47,143 | 31,73,286 | 31,23,263 | 30,67,813 |
| Change | - | 26.04% | 36.54% | 160.52% | 22.77% | 19.88% | -1.58% | -1.78% |
| P/E | 49.6x | 26.8x | 22.9x | 35.2x | 27.2x | 26.2x | 22.6x | 20.3x |
| PBR | 3.2x | 3.13x | 3.95x | 9.55x | 9.8x | 9.96x | 7.83x | 6.3x |
| PEG | - | 0x | 0.3x | 0.4x | 0.5x | 0.8x | 1.4x | 1.7x |
| Capitalization / Revenue | 1.16x | 1.1x | 1.42x | 3.28x | 3.28x | 3.14x | 2.82x | 2.56x |
| EV / Revenue | 1.19x | 1.25x | 1.45x | 3.18x | 3.26x | 3.07x | 2.72x | 2.42x |
| EV / EBITDA | 13.4x | 12.1x | 11.7x | 17.8x | 15.7x | 14x | 12.5x | 11.2x |
| EV / EBIT | 21.9x | 17.8x | 15.3x | 21.5x | 18.6x | 16.2x | 14.1x | 12.5x |
| EV / FCF | 12.3x | -16.9x | 11.1x | 26.8x | 33.5x | 32x | 23.2x | 20.1x |
| FCF Yield | 8.1% | -5.92% | 9.01% | 3.73% | 2.98% | 3.13% | 4.32% | 4.97% |
| 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% | 0.94% | 1.02% | 1.15% |
| 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 | 4,750.00 | 4,750.00 | 4,750.00 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 29.71x | 1.34x | 18.24x | 4.4% | 5.51TCr | |
| 17.16x | 1.17x | 8.85x | 2.2% | 3.1TCr | |
| 26.22x | 3.07x | 13.99x | 0.94% | 2.06TCr | |
| 11.39x | 1.68x | 7.23x | -.--% | 1.17TCr | |
| 23.21x | 2.36x | 11.77x | -.--% | 1.16TCr | |
| 16.86x | 2.66x | 8.7x | -.--% | 602.15Cr | |
| 9.4x | 1.66x | 6.8x | -.--% | 590.4Cr | |
| 17.39x | 1.55x | 8.28x | 4.53% | 604.5Cr | |
| -16.64x | 0.74x | 16.22x | -.--% | 401.43Cr | |
| Average | 14.97x | 1.80x | 11.12x | 1.34% | 1.69TCr | |
| Weighted average by Cap. | 21.76x | 1.70x | 13.14x | 2.35% |
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
- ASICS23 Stock
- Valuation ASICS Corporation
Select your edition
All financial news and data tailored to specific country editions
