Valuation ASICS Corporation Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG Other stock markets 07:04:17 05/08/2026 BST			5-day change	1st Jan Change
26.80 ^EUR	+3.08%		+5.51%	+31.37%

07-07	FP Movement and ASICS Enter First-Ever Footwear Collaboration	CI
06-18	OT GROUP CEO on Onitsuka Tiger Spinning off from Asics	MT

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	3,485,011	-	-
Change	-	14.35%	51.67%	174.96%	19.54%	30.97%	-	-
Enterprise Value (EV) ¹	480,931	606,170	827,650	2,156,196	2,647,143	3,361,887	3,291,913	3,217,388
Change	-	26.04%	36.54%	160.52%	22.77%	27%	-2.08%	-2.26%
P/E	49.6x	26.8x	22.9x	35.2x	27.2x	28.1x	24.8x	21.8x
PBR	3.2x	3.13x	3.95x	9.55x	9.8x	9.91x	7.89x	6.42x
PEG	-	0x	0.3x	0.4x	0.5x	1x	1.9x	1.6x
Capitalization / Revenue	1.16x	1.1x	1.42x	3.28x	3.28x	3.53x	3.16x	2.86x
EV / Revenue	1.19x	1.25x	1.45x	3.18x	3.26x	3.4x	2.99x	2.64x
EV / EBITDA	13.4x	12.1x	11.7x	17.8x	15.7x	16x	14x	12.3x
EV / EBIT	21.9x	17.8x	15.3x	21.5x	18.6x	18.3x	15.8x	13.7x
EV / FCF	12.3x	-16.9x	11.1x	26.8x	33.5x	32x	24.8x	21.6x
FCF Yield	8.1%	-5.92%	9.01%	3.73%	2.98%	3.13%	4.03%	4.62%
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%	0.77%	0.93%	1.07%
EPS ²	12.84	27.15	48.13	88.3	138.1	175.1	198.5	226
Distribution rate	46.7%	36.8%	33.8%	22.7%	20.3%	21.7%	23%	23.2%
Net sales ¹	404,082	484,601	570,463	678,526	810,916	988,464	1,102,034	1,219,815
EBITDA ¹	35,996	50,002	70,719	121,353	168,442	209,560	235,056	261,119
EBIT ¹	21,945	34,002	54,215	100,111	142,519	183,560	208,202	234,193
Net income ¹	9,402	19,887	35,272	63,806	98,719	124,195	139,390	157,658
Net Debt ¹	14,175	72,415	18,112	-69,745	-13,738	-123,124	-193,098	-267,623
Reference price ²	637.50	728.50	1,104.50	3,110.00	3,755.00	4,916.00	4,916.00	4,916.00
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.	24.12x	1.38x	16.23x	4.02%	61.61B
ADIDAS AG	17.09x	1.18x	8.86x	2.29%	32.19B
ON HOLDING AG	24.99x	2.49x	12.54x	-.--%	12.45B
FENG TAY ENTERPRISES CO., LTD.	13.98x	0.81x	6.57x	5.54%	2.06B
361 DEGREES INTERNATIONAL LIMITED	5.77x	0.3x	1.79x	7.69%	1.26B
XTEP INTERNATIONAL HOLDINGS LIMITED	7.13x	0.32x	2.1x	7.22%	1.26B
HWASEUNG ENTERPRISE CO., LTD.	14.36x	0.36x	5.39x	1.53%	138M
Average	15.35x	0.98x	7.64x	4.04%	15.85B
Weighted average by Cap.	21.58x	1.41x	13.16x	3.17%