|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 164.05 EUR | -0.46% |
|
+2.92% | -2.96% |
| 08-07 | Under Armour forecasts steeper annual sales decline on weak North America demand | RE |
| 08-05 | UBS Downgrades Adidas Rating, Price Target Amid Expected Gross Margin Pressures | MT |
Company Valuation: adidas AG
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 | 28,541 | - | - |
| Change | - | -49.23% | 33.52% | 28.58% | -28.61% | -5.44% | - | - |
| Enterprise Value (EV) 1 | 47,179 | 27,302 | 34,430 | 45,412 | 34,121 | 29,509 | 29,192 | 27,633 |
| Change | - | -42.13% | 26.11% | 31.9% | -24.86% | -13.52% | -1.07% | -5.34% |
| P/E | 23.2x | 38.2x | -438x | 55.3x | 22.5x | 17.4x | 14.1x | 11.9x |
| PBR | 6.54x | 4.56x | 7.18x | 7.72x | 5.23x | 4.61x | 3.97x | 3.62x |
| PEG | - | -0.6x | 4x | -0x | 0.3x | 0.7x | 0.6x | 0.6x |
| Capitalization / Revenue | 2.28x | 1.09x | 1.53x | 1.79x | 1.22x | 1.06x | 0.99x | 0.92x |
| EV / Revenue | 2.22x | 1.21x | 1.61x | 1.92x | 1.38x | 1.1x | 1.01x | 0.89x |
| EV / EBITDA | 15x | 13.4x | 23.3x | 17.8x | 10.6x | 8.22x | 7.13x | 6.12x |
| EV / EBIT | 23.8x | 40.8x | 128x | 34x | 16.6x | 12x | 10.1x | 8.42x |
| EV / FCF | 18.7x | -22.1x | 16.2x | 19.2x | 87.9x | 19.1x | 15.8x | 12.6x |
| FCF Yield | 5.35% | -4.53% | 6.17% | 5.22% | 1.14% | 5.24% | 6.32% | 7.93% |
| Dividend per Share 2 | 3.3 | 0.7 | 0.7 | 2 | 2.8 | 3.674 | 4.444 | 5.114 |
| Rate of return | 1.3% | 0.55% | 0.38% | 0.84% | 1.66% | 2.24% | 2.71% | 3.12% |
| EPS 2 | 10.9 | 3.34 | -0.42 | 4.28 | 7.51 | 9.402 | 11.66 | 13.82 |
| Distribution rate | 30.3% | 21% | -167% | 46.7% | 37.3% | 39.1% | 38.1% | 37% |
| Net sales 1 | 21,234 | 22,511 | 21,427 | 23,683 | 24,811 | 26,929 | 28,869 | 31,019 |
| EBITDA 1 | 3,135 | 2,044 | 1,480 | 2,545 | 3,210 | 3,588 | 4,097 | 4,517 |
| EBIT 1 | 1,986 | 669 | 268 | 1,337 | 2,056 | 2,463 | 2,897 | 3,282 |
| Net income 1 | 2,116 | 612 | -75 | 764 | 1,340 | 1,541 | 1,826 | 2,284 |
| Net Debt 1 | -1,333 | 2,675 | 1,548 | 3,132 | 3,937 | 968 | 651 | -908 |
| Reference price 2 | 253.20 | 127.46 | 184.16 | 236.80 | 169.05 | 164.05 | 164.05 | 164.05 |
| Nbr of stocks (in thousands) | 191,595 | 193,215 | 178,549 | 178,549 | 178,549 | 173,979 | - | - |
| Announcement Date | 09/03/22 | 08/03/23 | 31/01/24 | 04/03/25 | 03/03/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.53x | 1.21x | 9.06x | 2.23% | 33B | |
| 24.39x | 1.4x | 16.41x | 3.98% | 61.86B | |
| 28.26x | 3.42x | 16.15x | 0.77% | 22.37B | |
| 24.9x | 2.48x | 12.44x | -.--% | 12.43B | |
| 14.46x | 0.84x | 6.8x | 5.36% | 2.13B | |
| 5.77x | 0.31x | 1.8x | 7.68% | 1.28B | |
| 7.13x | 0.32x | 2.1x | 7.22% | 1.26B | |
| 14.27x | 0.36x | 5.38x | 1.54% | 140M | |
| Average | 17.09x | 1.29x | 8.77x | 3.6% | 16.81B | |
| Weighted average by Cap. | 22.89x | 1.76x | 13.76x | 2.73% |
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
- ADS Stock
- Valuation adidas AG
Select your edition
All financial news and data tailored to specific country editions
