Valuation ASICS Corporation Börse Stuttgart

Stocks

Real-time Estimate Tradegate Other stock markets 12:45:03 08/07/2026 am IST			5-day change	1st Jan Change
24.70 ^EUR	-2.37%		+3.27%	+24.82%

10:50pm	FP Movement and ASICS Enter First-Ever Footwear Collaboration	CI
18/06	OT GROUP CEO on Onitsuka Tiger Spinning off from Asics	MT

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	33,16,999	-	-
Change	-	14.35%	51.67%	174.96%	19.54%	24.66%	-	-
Enterprise Value (EV) ¹	4,80,931	6,06,170	8,27,650	21,56,196	26,47,143	31,93,875	31,23,901	30,49,376
Change	-	26.04%	36.54%	160.52%	22.77%	20.65%	-2.19%	-2.39%
P/E	49.6x	26.8x	22.9x	35.2x	27.2x	27.2x	23.8x	21x
PBR	3.2x	3.13x	3.95x	9.55x	9.8x	9.43x	7.61x	6.21x
PEG	-	0x	0.3x	0.4x	0.5x	1.1x	1.7x	1.5x
Capitalization / Revenue	1.16x	1.1x	1.42x	3.28x	3.28x	3.37x	3.02x	2.73x
EV / Revenue	1.19x	1.25x	1.45x	3.18x	3.26x	3.25x	2.85x	2.51x
EV / EBITDA	13.4x	12.1x	11.7x	17.8x	15.7x	15.3x	13.3x	11.8x
EV / EBIT	21.9x	17.8x	15.3x	21.5x	18.6x	17.6x	15.1x	13.2x
EV / FCF	12.3x	-16.9x	11.1x	26.8x	33.5x	30.8x	23.9x	20.8x
FCF Yield	8.1%	-5.92%	9.01%	3.73%	2.98%	3.25%	4.18%	4.82%
Dividend per Share ²	6	10	16.25	20	28	37.92	45.67	52.36
Rate of return	0.94%	1.37%	1.47%	0.64%	0.75%	0.81%	0.98%	1.12%
EPS ²	12.84	27.15	48.13	88.3	138.1	172.3	196.6	223.3
Distribution rate	46.7%	36.8%	33.8%	22.7%	20.3%	22%	23.2%	23.5%
Net sales ¹	4,04,082	4,84,601	5,70,463	6,78,526	8,10,916	9,83,517	10,96,769	12,13,070
EBITDA ¹	35,996	50,002	70,719	1,21,353	1,68,442	2,08,362	2,34,079	2,59,472
EBIT ¹	21,945	34,002	54,215	1,00,111	1,42,519	1,81,741	2,06,397	2,31,654
Net income ¹	9,402	19,887	35,272	63,806	98,719	1,22,195	1,38,304	1,56,185
Net Debt ¹	14,175	72,415	18,112	-69,745	-13,738	-1,23,124	-1,93,098	-2,67,623
Reference price ²	637.50	728.50	1,104.50	3,110.00	3,755.00	4,679.00	4,679.00	4,679.00
Nbr of stocks (in thousands)	7,32,167	7,32,677	7,32,945	7,15,737	7,08,624	7,08,912	-	-
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.	28.74x	1.45x	19.1x	3.76%	6.42TCr
ADIDAS AG	19.48x	1.36x	10.07x	2.05%	3.71TCr
ON HOLDING AG	24.49x	2.42x	12.21x	-.--%	1.22TCr
FENG TAY ENTERPRISES CO., LTD.	14.64x	0.83x	6.47x	5.98%	213.2Cr
XTEP INTERNATIONAL HOLDINGS LIMITED	7.37x	0.32x	2.16x	6.9%	133.03Cr
361 DEGREES INTERNATIONAL LIMITED	5.29x	0.26x	1.55x	8.33%	118.02Cr
VULCABRAS S.A.	7.11x	1.26x	5.74x	8.62%	84Cr
HWASEUNG ENTERPRISE CO., LTD.	13.59x	0.35x	5.29x	1.62%	12Cr
Average	15.09x	1.03x	7.82x	4.66%	1.49TCr
Weighted average by Cap.	24.53x	1.48x	14.88x	3%