Valuation ASICS Corporation

Stocks

Delayed Japan Exchange Other stock markets 12:00:00 29/07/2026 pm IST			5-day change	1st Jan Change
4,800.00 ^JPY	-1.30%		+0.99%	+27.83%

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	34,47,439	-	-
Change	-	14.35%	51.67%	174.96%	19.54%	29.56%	-	-
Enterprise Value (EV) ¹	4,80,931	6,06,170	8,27,650	21,56,196	26,47,143	33,24,315	32,54,341	31,79,816
Change	-	26.04%	36.54%	160.52%	22.77%	25.58%	-2.1%	-2.29%
P/E	49.6x	26.8x	22.9x	35.2x	27.2x	28x	24.6x	21.7x
PBR	3.2x	3.13x	3.95x	9.55x	9.8x	9.85x	7.85x	6.4x
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	3.5x	3.14x	2.83x
EV / Revenue	1.19x	1.25x	1.45x	3.18x	3.26x	3.37x	2.96x	2.61x
EV / EBITDA	13.4x	12.1x	11.7x	17.8x	15.7x	16x	13.9x	12.3x
EV / EBIT	21.9x	17.8x	15.3x	21.5x	18.6x	18.2x	15.7x	13.7x
EV / FCF	12.3x	-16.9x	11.1x	26.8x	33.5x	31.6x	24.5x	21.4x
FCF Yield	8.1%	-5.92%	9.01%	3.73%	2.98%	3.16%	4.08%	4.68%
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%	0.78%	0.94%	1.08%
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	4,863.00	4,863.00	4,863.00
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.($)
ASICS CORPORATION	27.98x	3.37x	15.95x	0.78%	2.11TCr
NIKE, INC.	24.87x	1.43x	16.73x	3.86%	6.39TCr
ADIDAS AG	19.02x	1.22x	9.09x	2.06%	3.6TCr
ON HOLDING AG	25.48x	2.54x	12.79x	-.--%	1.25TCr
FENG TAY ENTERPRISES CO., LTD.	14.65x	0.84x	6.82x	5.35%	210.76Cr
XTEP INTERNATIONAL HOLDINGS LIMITED	7.34x	0.34x	2.23x	7%	129.66Cr
361 DEGREES INTERNATIONAL LIMITED	5.76x	0.31x	1.82x	7.66%	126.61Cr
VULCABRAS S.A.	7.12x	1.26x	5.77x	7.18%	86Cr
HWASEUNG ENTERPRISE CO., LTD.	13.61x	0.35x	5.29x	1.62%	13Cr
Average	16.20x	1.29x	8.50x	3.94%	1.55TCr
Weighted average by Cap.	23.27x	1.74x	13.78x	2.69%