|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4,619.00 JPY | +0.41% |
|
+3.24% | +23.01% |
| 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 |
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 | 32,60,995 | - | - |
| Change | - | 14.35% | 51.67% | 174.96% | 19.54% | 22.55% | - | - |
| Enterprise Value (EV) 1 | 4,80,931 | 6,06,170 | 8,27,650 | 21,56,196 | 26,47,143 | 31,37,871 | 30,67,897 | 29,93,372 |
| Change | - | 26.04% | 36.54% | 160.52% | 22.77% | 18.54% | -2.23% | -2.43% |
| P/E | 49.6x | 26.8x | 22.9x | 35.2x | 27.2x | 26.7x | 23.4x | 20.6x |
| PBR | 3.2x | 3.13x | 3.95x | 9.55x | 9.8x | 9.27x | 7.48x | 6.11x |
| 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 | 3.32x | 2.97x | 2.69x |
| EV / Revenue | 1.19x | 1.25x | 1.45x | 3.18x | 3.26x | 3.19x | 2.8x | 2.47x |
| EV / EBITDA | 13.4x | 12.1x | 11.7x | 17.8x | 15.7x | 15.1x | 13.1x | 11.5x |
| EV / EBIT | 21.9x | 17.8x | 15.3x | 21.5x | 18.6x | 17.3x | 14.9x | 12.9x |
| EV / FCF | 12.3x | -16.9x | 11.1x | 26.8x | 33.5x | 30.3x | 23.5x | 20.4x |
| FCF Yield | 8.1% | -5.92% | 9.01% | 3.73% | 2.98% | 3.3% | 4.26% | 4.91% |
| 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% | 0.82% | 0.99% | 1.14% |
| 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 | 4,600.00 | 4,600.00 | 4,600.00 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 27.16x | 3.25x | 15.33x | 0.81% | 2.05TCr | |
| 28.65x | 1.44x | 19.05x | 3.78% | 6.4TCr | |
| 19.75x | 1.38x | 10.19x | 2.02% | 3.77TCr | |
| 24.32x | 2.4x | 12.12x | -.--% | 1.21TCr | |
| 14.48x | 0.83x | 6.49x | 5.94% | 209.86Cr | |
| 7.06x | 0.3x | 1.99x | 7.2% | 127.47Cr | |
| 5.19x | 0.25x | 1.48x | 8.49% | 115.81Cr | |
| 7.09x | 1.25x | 5.73x | 8.63% | 84Cr | |
| 13.85x | 0.36x | 5.32x | 1.59% | 13Cr | |
| Average | 16.39x | 1.27x | 8.63x | 4.27% | 1.55TCr | |
| Weighted average by Cap. | 24.91x | 1.74x | 14.93x | 2.67% |
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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
