Valuation ASICS Corporation Börse Stuttgart

Stocks

Real-time Estimate Tradegate Other stock markets 05:15:42 28/07/2026 pm IST			5-day change	1st Jan Change
26.00 ^EUR	+0.39%		-0.77%	+27.78%

07/07	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	35,09,823	-	-
Change	-	14.35%	51.67%	174.96%	19.54%	31.9%	-	-
Enterprise Value (EV) ¹	4,80,931	6,06,170	8,27,650	21,56,196	26,47,143	33,86,699	33,16,725	32,42,200
Change	-	26.04%	36.54%	160.52%	22.77%	27.94%	-2.07%	-2.25%
P/E	49.6x	26.8x	22.9x	35.2x	27.2x	28.5x	25.1x	22.1x
PBR	3.2x	3.13x	3.95x	9.55x	9.8x	10x	8x	6.52x
PEG	-	0x	0.3x	0.4x	0.5x	1.1x	1.8x	1.6x
Capitalization / Revenue	1.16x	1.1x	1.42x	3.28x	3.28x	3.56x	3.19x	2.89x
EV / Revenue	1.19x	1.25x	1.45x	3.18x	3.26x	3.43x	3.02x	2.67x
EV / EBITDA	13.4x	12.1x	11.7x	17.8x	15.7x	16.3x	14.2x	12.5x
EV / EBIT	21.9x	17.8x	15.3x	21.5x	18.6x	18.5x	16x	13.9x
EV / FCF	12.3x	-16.9x	11.1x	26.8x	33.5x	32.2x	25x	21.8x
FCF Yield	8.1%	-5.92%	9.01%	3.73%	2.98%	3.1%	4%	4.59%
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%	0.77%	0.92%	1.06%
EPS ²	12.84	27.15	48.13	88.3	138.1	173.8	197.6	224.5
Distribution rate	46.7%	36.8%	33.8%	22.7%	20.3%	21.8%	23.1%	23.3%
Net sales ¹	4,04,082	4,84,601	5,70,463	6,78,526	8,10,916	9,86,070	10,99,516	12,16,262
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	1,82,619	2,07,375	2,32,939
Net income ¹	9,402	19,887	35,272	63,806	98,719	1,23,267	1,38,954	1,57,047
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	4,951.00	4,951.00	4,951.00
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.	24.34x	1.4x	16.38x	3.95%	6.25TCr
ADIDAS AG	18.87x	1.21x	9.02x	2.07%	3.56TCr
ON HOLDING AG	24.96x	2.48x	12.49x	-.--%	1.23TCr
FENG TAY ENTERPRISES CO., LTD.	14.67x	0.84x	6.83x	5.34%	211.33Cr
XTEP INTERNATIONAL HOLDINGS LIMITED	7.28x	0.33x	2.2x	7.06%	128.61Cr
361 DEGREES INTERNATIONAL LIMITED	5.71x	0.3x	1.78x	7.72%	125.5Cr
VULCABRAS S.A.	7.09x	1.25x	5.75x	7.2%	86Cr
HWASEUNG ENTERPRISE CO., LTD.	13.74x	0.35x	5.31x	1.6%	13Cr
Average	14.58x	1.02x	7.47x	4.37%	1.45TCr
Weighted average by Cap.	22.02x	1.42x	13.13x	3.08%