Valuation ASICS Corporation OTC Markets

Stocks

Market Closed - OTC Markets 14:43:10 06/04/2026 BST			5-day change	1st Jan Change
26.00 ^USD	-3.70%		-13.16%	+4.00%

08-14	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
08-14	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	466,756	533,755	809,538	2,225,941	2,660,881	3,649,473	-	-
Change	-	14.35%	51.67%	174.96%	19.54%	37.15%	-	-
Enterprise Value (EV) ¹	480,931	606,170	827,650	2,156,196	2,647,143	3,515,127	3,497,257	3,440,899
Change	-	26.04%	36.54%	160.52%	22.77%	32.79%	-0.51%	-1.61%
P/E	49.6x	26.8x	22.9x	35.2x	27.2x	28.8x	25.5x	22.5x
PBR	3.2x	3.13x	3.95x	9.55x	9.8x	9.83x	8.26x	6.72x
PEG	-	0x	0.3x	0.4x	0.5x	1x	2x	1.7x
Capitalization / Revenue	1.16x	1.1x	1.42x	3.28x	3.28x	3.6x	3.25x	2.95x
EV / Revenue	1.19x	1.25x	1.45x	3.18x	3.26x	3.47x	3.11x	2.78x
EV / EBITDA	13.4x	12.1x	11.7x	17.8x	15.7x	16x	14.5x	13x
EV / EBIT	21.9x	17.8x	15.3x	21.5x	18.6x	18.4x	16.4x	14.5x
EV / FCF	12.3x	-16.9x	11.1x	26.8x	33.5x	32.2x	26.1x	23x
FCF Yield	8.1%	-5.92%	9.01%	3.73%	2.98%	3.11%	3.83%	4.35%
Dividend per Share ²	6	10	16.25	20	28	40.09	47.25	53.27
Rate of return	0.94%	1.37%	1.47%	0.64%	0.75%	0.78%	0.92%	1.03%
EPS ²	12.84	27.15	48.13	88.3	138.1	178.9	202.2	228.4
Distribution rate	46.7%	36.8%	33.8%	22.7%	20.3%	22.4%	23.4%	23.3%
Net sales ¹	404,082	484,601	570,463	678,526	810,916	1,013,961	1,123,199	1,236,268
EBITDA ¹	35,996	50,002	70,719	121,353	168,442	220,173	240,389	264,494
EBIT ¹	21,945	34,002	54,215	100,111	142,519	190,555	212,754	237,791
Net income ¹	9,402	19,887	35,272	63,806	98,719	127,512	142,035	159,710
Net Debt ¹	14,175	72,415	18,112	-69,745	-13,738	-134,347	-152,217	-208,574
Reference price ²	637.50	728.50	1,104.50	3,110.00	3,755.00	5,148.00	5,148.00	5,148.00
Nbr of stocks (in thousands)	732,167	732,677	732,945	715,737	708,624	708,911	-	-
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.($)
NIKE, INC.	23.66x	1.36x	15.93x	4.1%	60.42B
ADIDAS AG	16.76x	1.16x	8.64x	2.33%	31.74B
ASICS CORPORATION	29.77x	3.58x	16.61x	0.74%	23.53B
ON HOLDING AG	21.69x	2.15x	10.78x	-.--%	10.77B
FENG TAY ENTERPRISES CO., LTD.	14.4x	0.83x	6.77x	5.38%	2.14B
361 DEGREES INTERNATIONAL LIMITED	5.92x	0.32x	1.89x	7.5%	1.3B
XTEP INTERNATIONAL HOLDINGS LIMITED	6.99x	0.31x	2.03x	7.36%	1.24B
VULCABRAS S.A.	6.91x	1.23x	5.65x	11.3%	818M
Average	15.76x	1.37x	8.54x	4.84%	16.49B
Weighted average by Cap.	22.34x	1.74x	13.40x	2.87%