Valuation ASICS Corporation OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 15:32:55 12/06/2026 BST			5-day change	1st Jan Change
25.57 ^USD	-15.16%		-15.16%	+2.28%

06-11	Asics' 'Kill Bill' sneaker brand Onitsuka Tiger laces up for global expansion	RE
06-10	Global markets live: Amazon, Visa, Morgan Stanley, Anthropic, EnQuest…

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	466,756	533,755	809,538	2,225,941	2,660,881	3,154,658	-	-
Change	-	14.35%	51.67%	174.96%	19.54%	18.56%	-	-
Enterprise Value (EV) ¹	480,931	606,170	827,650	2,156,196	2,647,143	3,046,679	2,983,800	2,914,800
Change	-	26.04%	36.54%	160.52%	22.77%	15.09%	-2.06%	-2.31%
P/E Ratio	49.6x	26.8x	22.9x	35.2x	27.2x	25.9x	22.7x	20x
PBR	3.2x	3.13x	3.95x	9.55x	9.8x	9.26x	7.4x	6.04x
PEG	-	0x	0.3x	0.4x	0.5x	1.1x	1.6x	1.5x
Capitalization / Revenue	1.16x	1.1x	1.42x	3.28x	3.28x	3.22x	2.88x	2.61x
EV / Revenue	1.19x	1.25x	1.45x	3.18x	3.26x	3.11x	2.73x	2.41x
EV / EBITDA	13.4x	12.1x	11.7x	17.8x	15.7x	14.6x	12.7x	11.2x
EV / EBIT	21.9x	17.8x	15.3x	21.5x	18.6x	16.8x	14.5x	12.6x
EV / FCF	12.3x	-16.9x	11.1x	26.8x	33.5x	29.4x	22.8x	19.8x
FCF Yield	8.1%	-5.92%	9.01%	3.73%	2.98%	3.4%	4.38%	5.04%
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%	0.85%	1.03%	1.18%
EPS ²	12.84	27.15	48.13	88.3	138.1	172	196.4	222.9
Distribution rate	46.7%	36.8%	33.8%	22.7%	20.3%	22%	23.3%	23.5%
Net sales ¹	404,082	484,601	570,463	678,526	810,916	981,020	1,093,902	1,209,601
EBITDA ¹	35,996	50,002	70,719	121,353	168,442	208,416	234,541	260,642
EBIT ¹	21,945	34,002	54,215	100,111	142,519	181,348	206,011	231,169
Net income ¹	9,402	19,887	35,272	63,806	98,719	122,014	138,130	155,944
Net Debt ¹	14,175	72,415	18,112	-69,745	-13,738	-107,979	-170,858	-239,858
Reference price ²	637.50	728.50	1,104.50	3,110.00	3,755.00	4,450.00	4,450.00	4,450.00
Nbr of stocks (in thousands)	732,167	732,677	732,945	715,737	708,624	708,912	-	-
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.($)
NIKE, INC.	29.95x	1.5x	19.75x	3.61%	66.54B
ADIDAS AG	18.83x	1.31x	10.08x	2.17%	35.8B
ON HOLDING AG	25.36x	2.52x	12.71x	-.--%	12.77B
FENG TAY ENTERPRISES CO., LTD.	18.01x	1.1x	8.45x	4.5%	2.87B
XTEP INTERNATIONAL HOLDINGS LIMITED	8.41x	0.43x	2.87x	6.08%	1.54B
361 DEGREES INTERNATIONAL LIMITED	5.9x	0.3x	1.75x	7.49%	1.34B
VULCABRAS S.A.	7.63x	1.34x	6.11x	8.03%	921M
HWASEUNG ENTERPRISE CO., LTD.	16.37x	0.39x	5.86x	1.3%	148M
Average	16.31x	1.11x	8.45x	4.15%	15.24B
Weighted average by Cap.	25.20x	1.51x	15.38x	2.93%