Valuation adidas CINNOBER BOAT

Stocks

Real-time Estimate Tradegate Other stock markets 17:01:26 23/06/2026 BST			5-day change	1st Jan Change
171.72 ^EUR	0.00%		0.00%	-

06-22	Adidas Enters the Safety Footwear Market
06-22	Adidas And GLO Brands Debut Adidas Pro Work Safety Footwear Range	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	48,512	24,627	32,882	42,280	30,184	30,600	-	-
Change	-	-49.23%	33.52%	28.58%	-28.61%	1.38%	-	-
Enterprise Value (EV) ¹	47,179	27,302	34,430	45,412	34,121	34,504	34,443	34,252
Change	-	-42.13%	26.11%	31.9%	-24.86%	1.12%	-0.18%	-0.55%
P/E	23.2x	38.2x	-438x	55.3x	22.5x	18.6x	15.1x	12.6x
PBR	6.54x	4.56x	7.18x	7.72x	5.23x	4.66x	4.05x	3.72x
PEG	-	-0.6x	4x	-0x	0.3x	0.8x	0.6x	0.6x
Capitalization / Revenue	2.28x	1.09x	1.53x	1.79x	1.22x	1.16x	1.09x	1.01x
EV / Revenue	2.22x	1.21x	1.61x	1.92x	1.38x	1.3x	1.23x	1.13x
EV / EBITDA	15x	13.4x	23.3x	17.8x	10.6x	9.98x	8.95x	7.97x
EV / EBIT	23.8x	40.8x	128x	34x	16.6x	14x	11.9x	10.4x
EV / FCF	18.7x	-22.1x	16.2x	19.2x	87.9x	15.3x	13.9x	12.4x
FCF Yield	5.35%	-4.53%	6.17%	5.22%	1.14%	6.53%	7.2%	8.06%
Dividend per Share ²	3.3	0.7	0.7	2	2.8	3.828	4.636	5.186
Rate of return	1.3%	0.55%	0.38%	0.84%	1.66%	2.19%	2.66%	2.97%
EPS ²	10.9	3.34	-0.42	4.28	7.51	9.365	11.57	13.81
Distribution rate	30.3%	21%	-167%	46.7%	37.3%	40.9%	40.1%	37.6%
Net sales ¹	21,234	22,511	21,427	23,683	24,811	26,486	28,073	30,410
EBITDA ¹	3,135	2,044	1,480	2,545	3,210	3,456	3,847	4,296
EBIT ¹	1,986	669	268	1,337	2,056	2,471	2,902	3,290
Net income ¹	2,116	612	-75	764	1,340	1,635	1,979	2,299
Net Debt ¹	-1,333	2,675	1,548	3,132	3,937	3,904	3,843	3,652
Reference price ²	253.20	127.46	184.16	236.80	169.05	174.50	174.50	174.50
Nbr of stocks (in thousands)	191,595	193,215	178,549	178,549	178,549	175,359	-	-
Announcement Date	09/03/22	08/03/23	31/01/24	04/03/25	03/03/26	-	-	-

¹EUR in Million²EUR

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.	28.78x	1.44x	19.02x	3.76%	63.96B
ASICS CORPORATION	24.93x	2.99x	14.07x	0.88%	18.83B
ON HOLDING AG	24.17x	2.38x	12.04x	-.--%	11.99B
FENG TAY ENTERPRISES CO., LTD.	13.85x	0.84x	6.5x	5.85%	2.21B
XTEP INTERNATIONAL HOLDINGS LIMITED	7.45x	0.35x	2.33x	6.87%	1.36B
361 DEGREES INTERNATIONAL LIMITED	5.2x	0.21x	1.24x	8.48%	1.18B
VULCABRAS S.A.	7.39x	1.3x	5.94x	8.29%	881M
HWASEUNG ENTERPRISE CO., LTD.	14.01x	0.36x	5.34x	1.57%	125M
Average	15.72x	1.23x	8.31x	4.46%	12.57B
Weighted average by Cap.	26.41x	1.80x	16.42x	2.95%