|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4,397.00 JPY | +0.05% |
|
-1.37% | +17.10% |
| 02:13pm | OT GROUP CEO on Onitsuka Tiger Spinning off from Asics | MT |
| 17/06 | ASICS Opens European Sports Science Institute | MT |
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 | 31,15,668 | - | - |
| Change | - | 14.35% | 51.67% | 174.96% | 19.54% | 17.09% | - | - |
| Enterprise Value (EV) 1 | 4,80,931 | 6,06,170 | 8,27,650 | 21,56,196 | 26,47,143 | 30,07,689 | 29,44,810 | 28,75,810 |
| Change | - | 26.04% | 36.54% | 160.52% | 22.77% | 13.62% | -2.09% | -2.34% |
| P/E | 49.6x | 26.8x | 22.9x | 35.2x | 27.2x | 25.5x | 22.4x | 19.7x |
| PBR | 3.2x | 3.13x | 3.95x | 9.55x | 9.8x | 9.14x | 7.31x | 5.97x |
| PEG | - | 0x | 0.3x | 0.4x | 0.5x | 1x | 1.6x | 1.5x |
| Capitalization / Revenue | 1.16x | 1.1x | 1.42x | 3.28x | 3.28x | 3.18x | 2.85x | 2.58x |
| EV / Revenue | 1.19x | 1.25x | 1.45x | 3.18x | 3.26x | 3.07x | 2.69x | 2.38x |
| EV / EBITDA | 13.4x | 12.1x | 11.7x | 17.8x | 15.7x | 14.4x | 12.6x | 11x |
| EV / EBIT | 21.9x | 17.8x | 15.3x | 21.5x | 18.6x | 16.6x | 14.3x | 12.4x |
| EV / FCF | 12.3x | -16.9x | 11.1x | 26.8x | 33.5x | 29x | 22.5x | 19.6x |
| FCF Yield | 8.1% | -5.92% | 9.01% | 3.73% | 2.98% | 3.45% | 4.44% | 5.11% |
| 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% | 0.86% | 1.04% | 1.19% |
| EPS 2 | 12.84 | 27.15 | 48.13 | 88.3 | 138.1 | 172 | 196.4 | 222.9 |
| Distribution rate | 46.7% | 36.8% | 33.8% | 22.7% | 20.3% | 22% | 23.3% | 23.5% |
| Net sales 1 | 4,04,082 | 4,84,601 | 5,70,463 | 6,78,526 | 8,10,916 | 9,81,020 | 10,93,902 | 12,09,601 |
| EBITDA 1 | 35,996 | 50,002 | 70,719 | 1,21,353 | 1,68,442 | 2,08,416 | 2,34,541 | 2,60,642 |
| EBIT 1 | 21,945 | 34,002 | 54,215 | 1,00,111 | 1,42,519 | 1,81,348 | 2,06,011 | 2,31,169 |
| Net income 1 | 9,402 | 19,887 | 35,272 | 63,806 | 98,719 | 1,22,014 | 1,38,130 | 1,55,944 |
| Net Debt 1 | 14,175 | 72,415 | 18,112 | -69,745 | -13,738 | -1,07,979 | -1,70,858 | -2,39,858 |
| Reference price 2 | 637.50 | 728.50 | 1,104.50 | 3,110.00 | 3,755.00 | 4,395.00 | 4,395.00 | 4,395.00 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.55x | 3.07x | 14.43x | 0.86% | 1.94TCr | |
| 29.46x | 1.47x | 19.44x | 3.67% | 6.54TCr | |
| 18.48x | 1.29x | 9.54x | 2.21% | 3.52TCr | |
| 24.7x | 2.44x | 12.34x | -.--% | 1.25TCr | |
| 14.27x | 0.87x | 6.69x | 5.68% | 227.43Cr | |
| 7.81x | 0.38x | 2.54x | 6.54% | 142.89Cr | |
| 5.4x | 0.23x | 1.38x | 8.17% | 122.56Cr | |
| 7.39x | 1.3x | 5.94x | 8.29% | 89Cr | |
| 15.79x | 0.37x | 5.57x | 1.39% | 14Cr | |
| Average | 16.54x | 1.27x | 8.65x | 4.09% | 1.54TCr | |
| Weighted average by Cap. | 24.85x | 1.70x | 14.94x | 2.7% |
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
- Valuation ASICS Corporation
Select your edition
All financial news and data tailored to specific country editions
