Valuation ASICS Corporation

Stocks

Delayed Japan Exchange 09:04:09 19/08/2026 am IST			5-day change	1st Jan Change
4,872.00 ^JPY	-0.51%		+1.58%	+29.75%

14/08	Asics Corporation Announces Dividend of the Second Quarter End of Fiscal Year Ending December 31, 2026, Payable on August 20, 2026 and Revises Dividend Guidance for the Fiscal Year End of Fiscal Year Ending December 31, 2026	CI
14/08	Asics Corporation Revises Consolidated Earnings Guidance for the Fiscal Year Ending December 31, 2026	CI

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	34,71,537	-	-
Change	-	14.35%	51.67%	174.96%	19.54%	30.47%	-	-
Enterprise Value (EV) ¹	4,80,931	6,06,170	8,27,650	21,56,196	26,47,143	33,37,190	32,74,065	32,06,490
Change	-	26.04%	36.54%	160.52%	22.77%	26.07%	-1.89%	-2.06%
P/E	49.6x	26.8x	22.9x	35.2x	27.2x	27.2x	23.9x	21.1x
PBR	3.2x	3.13x	3.95x	9.55x	9.8x	9.49x	7.77x	6.28x
PEG	-	0x	0.3x	0.4x	0.5x	0.9x	1.7x	1.6x
Capitalization / Revenue	1.16x	1.1x	1.42x	3.28x	3.28x	3.39x	3.07x	2.78x
EV / Revenue	1.19x	1.25x	1.45x	3.18x	3.26x	3.26x	2.89x	2.57x
EV / EBITDA	13.4x	12.1x	11.7x	17.8x	15.7x	15x	13.5x	12x
EV / EBIT	21.9x	17.8x	15.3x	21.5x	18.6x	17.3x	15.2x	13.3x
EV / FCF	12.3x	-16.9x	11.1x	26.8x	33.5x	34.5x	24.2x	21.2x
FCF Yield	8.1%	-5.92%	9.01%	3.73%	2.98%	2.9%	4.13%	4.73%
Dividend per Share ²	6	10	16.25	20	28	41	48.08	54
Rate of return	0.94%	1.37%	1.47%	0.64%	0.75%	0.84%	0.98%	1.1%
EPS ²	12.84	27.15	48.13	88.3	138.1	179.7	205	231.7
Distribution rate	46.7%	36.8%	33.8%	22.7%	20.3%	22.8%	23.5%	23.3%
Net sales ¹	4,04,082	4,84,601	5,70,463	6,78,526	8,10,916	10,22,917	11,31,638	12,48,661
EBITDA ¹	35,996	50,002	70,719	1,21,353	1,68,442	2,22,635	2,43,242	2,67,198
EBIT ¹	21,945	34,002	54,215	1,00,111	1,42,519	1,93,276	2,15,914	2,41,477
Net income ¹	9,402	19,887	35,272	63,806	98,719	1,28,038	1,43,968	1,61,957
Net Debt ¹	14,175	72,415	18,112	-69,745	-13,738	-1,34,347	-1,97,472	-2,65,047
Reference price ²	637.50	728.50	1,104.50	3,110.00	3,755.00	4,897.00	4,897.00	4,897.00
Nbr of stocks (in thousands)	7,32,167	7,32,677	7,32,945	7,15,737	7,08,624	7,08,911	-	-
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	28.78x	3.47x	15.97x	0.78%	2.29TCr
NIKE, INC.	22.7x	1.3x	15.3x	4.27%	5.8TCr
ADIDAS AG	16.23x	1.13x	8.4x	2.41%	3.08TCr
ON HOLDING AG	21.03x	2.08x	10.4x	-.--%	1.05TCr
FENG TAY ENTERPRISES CO., LTD.	14.48x	0.84x	6.81x	5.35%	216.44Cr
361 DEGREES INTERNATIONAL LIMITED	5.88x	0.32x	1.87x	7.54%	128.9Cr
XTEP INTERNATIONAL HOLDINGS LIMITED	7.03x	0.31x	2.05x	7.32%	124.54Cr
VULCABRAS S.A.	6.86x	1.22x	5.62x	11.37%	82Cr
HWASEUNG ENTERPRISE CO., LTD.	13.94x	0.36x	5.33x	1.58%	14Cr
Average	15.22x	1.22x	7.97x	4.51%	1.42TCr
Weighted average by Cap.	21.52x	1.68x	12.88x	2.97%