Valuation ASICS Corporation Börse Stuttgart

Stocks

Real-time Estimate Tradegate Other stock markets 12:34:58 07/07/2026 BST			5-day change	1st Jan Change
25.10 ^EUR	-0.79%		+3.27%	+24.82%

06-18	OT GROUP CEO on Onitsuka Tiger Spinning off from Asics	MT
06-17	ASICS Opens European Sports Science Institute	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	3,348,900	-	-
Change	-	14.35%	51.67%	174.96%	19.54%	25.86%	-	-
Enterprise Value (EV) ¹	480,931	606,170	827,650	2,156,196	2,647,143	3,225,776	3,155,802	3,081,277
Change	-	26.04%	36.54%	160.52%	22.77%	21.86%	-2.17%	-2.36%
P/E	49.6x	26.8x	22.9x	35.2x	27.2x	27.4x	24x	21.2x
PBR	3.2x	3.13x	3.95x	9.55x	9.8x	9.52x	7.68x	6.27x
PEG	-	0x	0.3x	0.4x	0.5x	1.1x	1.7x	1.6x
Capitalization / Revenue	1.16x	1.1x	1.42x	3.28x	3.28x	3.41x	3.05x	2.76x
EV / Revenue	1.19x	1.25x	1.45x	3.18x	3.26x	3.28x	2.88x	2.54x
EV / EBITDA	13.4x	12.1x	11.7x	17.8x	15.7x	15.5x	13.5x	11.9x
EV / EBIT	21.9x	17.8x	15.3x	21.5x	18.6x	17.7x	15.3x	13.3x
EV / FCF	12.3x	-16.9x	11.1x	26.8x	33.5x	31.1x	24.1x	21x
FCF Yield	8.1%	-5.92%	9.01%	3.73%	2.98%	3.21%	4.14%	4.77%
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%	0.8%	0.97%	1.11%
EPS ²	12.84	27.15	48.13	88.3	138.1	172.3	196.6	223.3
Distribution rate	46.7%	36.8%	33.8%	22.7%	20.3%	22%	23.2%	23.5%
Net sales ¹	404,082	484,601	570,463	678,526	810,916	983,517	1,096,769	1,213,070
EBITDA ¹	35,996	50,002	70,719	121,353	168,442	208,362	234,079	259,472
EBIT ¹	21,945	34,002	54,215	100,111	142,519	181,741	206,397	231,654
Net income ¹	9,402	19,887	35,272	63,806	98,719	122,195	138,304	156,185
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	4,724.00	4,724.00	4,724.00
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.	28.74x	1.45x	19.1x	3.76%	64.18B
ADIDAS AG	19.48x	1.36x	10.07x	2.05%	37.12B
ON HOLDING AG	24.49x	2.42x	12.21x	-.--%	12.2B
FENG TAY ENTERPRISES CO., LTD.	14.64x	0.83x	6.47x	5.98%	2.13B
XTEP INTERNATIONAL HOLDINGS LIMITED	7.37x	0.32x	2.16x	6.9%	1.33B
361 DEGREES INTERNATIONAL LIMITED	5.29x	0.26x	1.55x	8.33%	1.18B
VULCABRAS S.A.	7.11x	1.26x	5.74x	8.62%	842M
HWASEUNG ENTERPRISE CO., LTD.	13.59x	0.35x	5.29x	1.62%	122M
Average	15.09x	1.03x	7.82x	4.66%	14.89B
Weighted average by Cap.	24.53x	1.48x	14.88x	3%