Valuation ASICS Corporation Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG 07:05:35 04/09/2026 BST			5-day change	1st Jan Change
23.00 ^EUR	+0.88%		-4.96%	+12.75%

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	3,024,214	-	-
Change	-	14.35%	51.67%	174.96%	19.54%	13.65%	-	-
Enterprise Value (EV) ¹	480,931	606,170	827,650	2,156,196	2,647,143	2,943,541	2,891,068	2,834,340
Change	-	26.04%	36.54%	160.52%	22.77%	11.2%	-1.78%	-1.96%
P/E	49.6x	26.8x	22.9x	35.2x	27.2x	23.2x	20.1x	18x
PBR	3.2x	3.13x	3.95x	9.55x	9.8x	8.63x	6.75x	5.43x
PEG	-	0x	0.3x	0.4x	0.5x	0.8x	1.3x	1.5x
Capitalization / Revenue	1.16x	1.1x	1.42x	3.28x	3.28x	2.94x	2.64x	2.39x
EV / Revenue	1.19x	1.25x	1.45x	3.18x	3.26x	2.86x	2.52x	2.24x
EV / EBITDA	13.4x	12.1x	11.7x	17.8x	15.7x	13.1x	11.6x	10.4x
EV / EBIT	21.9x	17.8x	15.3x	21.5x	18.6x	15.1x	13.2x	11.6x
EV / FCF	12.3x	-16.9x	11.1x	26.8x	33.5x	31x	21.6x	18.7x
FCF Yield	8.1%	-5.92%	9.01%	3.73%	2.98%	3.23%	4.64%	5.34%
Dividend per Share ²	6	10	16.25	20	28	40.67	48.08	54
Rate of return	0.94%	1.37%	1.47%	0.64%	0.75%	0.97%	1.15%	1.29%
EPS ²	12.84	27.15	48.13	88.3	138.1	180.7	209	233.3
Distribution rate	46.7%	36.8%	33.8%	22.7%	20.3%	22.5%	23%	23.1%
Net sales ¹	404,082	484,601	570,463	678,526	810,916	1,029,942	1,145,904	1,264,946
EBITDA ¹	35,996	50,002	70,719	121,353	168,442	223,968	248,508	272,478
EBIT ¹	21,945	34,002	54,215	100,111	142,519	194,586	219,801	244,928
Net income ¹	9,402	19,887	35,272	63,806	98,719	127,651	145,411	163,356
Net Debt ¹	14,175	72,415	18,112	-69,745	-13,738	-80,672	-133,146	-189,874
Reference price ²	637.50	728.50	1,104.50	3,110.00	3,755.00	4,195.00	4,195.00	4,195.00
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.	22.53x	1.3x	15.21x	4.18%	57.52B
ADIDAS AG	15.74x	1.1x	8.21x	2.47%	30.07B
ASICS CORPORATION	23.22x	2.81x	12.92x	0.97%	19.11B
ON HOLDING AG	18.93x	1.83x	9.15x	-.--%	9.48B
FENG TAY ENTERPRISES CO., LTD.	13.55x	0.82x	7.64x	5.07%	2.11B
XTEP INTERNATIONAL HOLDINGS LIMITED	7.42x	0.37x	2.45x	7.16%	1.26B
361 DEGREES INTERNATIONAL LIMITED	5.56x	0.33x	1.93x	7.87%	1.22B
VULCABRAS S.A.	6.59x	1.18x	5.42x	11.84%	801M
Average	14.19x	1.22x	7.87x	4.94%	15.2B
Weighted average by Cap.	20.09x	1.50x	12.19x	3.06%