Valuation ASICS Corporation

Equities

Market Closed - Japan Exchange Other stock markets 07:30:00 15/05/2026 BST			5-day change	1st Jan Change
4,506.00 ^JPY	+0.22%		-2.89%	+20.00%

05-13	Asics' Profit Surges 47% in Q1	MT
05-13	ASICS Corporation Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	466,756	533,755	809,538	2,225,941	2,660,881	3,194,357	-	-
Change	-	14.35%	51.67%	174.96%	19.54%	20.05%	-	-
Enterprise Value (EV) ¹	480,931	606,170	827,650	2,156,196	2,647,143	3,029,705	2,996,023	2,907,379
Change	-	26.04%	36.54%	160.52%	22.77%	14.45%	-1.11%	-2.96%
P/E ratio	49.6x	26.8x	22.9x	35.2x	27.2x	26.6x	23.5x	20.4x
PBR	3.2x	3.13x	3.95x	9.55x	9.8x	9.41x	7.53x	6.15x
PEG	-	0x	0.3x	0.4x	0.5x	1.2x	1.8x	1.3x
Capitalization / Revenue	1.16x	1.1x	1.42x	3.28x	3.28x	3.29x	2.98x	2.66x
EV / Revenue	1.19x	1.25x	1.45x	3.18x	3.26x	3.12x	2.79x	2.42x
EV / EBITDA	13.4x	12.1x	11.7x	17.8x	15.7x	14.6x	12.9x	11.2x
EV / EBIT	21.9x	17.8x	15.3x	21.5x	18.6x	17x	14.8x	12.7x
EV / FCF	12.3x	-16.9x	11.1x	26.8x	33.5x	30.6x	24x	19x
FCF Yield	8.1%	-5.92%	9.01%	3.73%	2.98%	3.26%	4.17%	5.25%
Dividend per Share ²	6	10	16.25	20	28	37.92	45.08	52.36
Rate of return	0.94%	1.37%	1.47%	0.64%	0.75%	0.84%	1%	1.16%
EPS ²	12.84	27.15	48.13	88.3	138.1	169.5	191.9	221.4
Distribution rate	46.7%	36.8%	33.8%	22.7%	20.3%	22.4%	23.5%	23.7%
Net sales ¹	404,082	484,601	570,463	678,526	810,916	972,329	1,073,012	1,199,333
EBITDA ¹	35,996	50,002	70,719	121,353	168,442	207,487	232,055	259,990
EBIT ¹	21,945	34,002	54,215	100,111	142,519	178,438	201,916	229,374
Net income ¹	9,402	19,887	35,272	63,806	98,719	120,183	134,974	154,569
Net Debt ¹	14,175	72,415	18,112	-69,745	-13,738	-164,653	-198,334	-286,978
Reference price ²	637.50	728.50	1,104.50	3,110.00	3,755.00	4,506.00	4,506.00	4,506.00
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.($)
ASICS CORPORATION	26.58x	3.12x	14.6x	0.84%	20.13B
NIKE, INC.	27.93x	1.4x	18.58x	3.93%	62.02B
ADIDAS AG	15.59x	1.12x	8.28x	2.59%	29.69B
ON HOLDING AG	24.28x	2.39x	12.11x	-.--%	12.33B
FENG TAY ENTERPRISES CO., LTD.	12.88x	0.85x	6.09x	6.48%	2.2B
XTEP INTERNATIONAL HOLDINGS LIMITED	7.95x	0.39x	2.66x	6.45%	1.45B
361 DEGREES INTERNATIONAL LIMITED	6.27x	0.31x	1.81x	7.04%	1.35B
HWASEUNG ENTERPRISE CO., LTD.	19.58x	0.42x	6.22x	1.07%	180M
Average	17.63x	1.25x	8.79x	3.55%	16.17B
Weighted average by Cap.	23.82x	1.67x	14.40x	2.87%