|
Market Closed -
Japan Exchange
06:30:00 06/11/2026 GMT
|
5-day change | 1st Jan Change | ||
| 4,858.00 JPY | -5.98% |
|
+5.31% | +29.37% |
| 10-26 | New Transactions in Asia-Pacific Portfolio |  |
| 10-26 | Asics Corporation Opens Amsi Lab on the University of Michigan's Ann Arbor Campus | CI |
Company Valuation: ASICS Corporation
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 | 3,322,439 | - | - |
| Change | - | 14.35% | 51.67% | 174.96% | 19.54% | 24.86% | - | - |
| Enterprise Value (EV) 1 | 480,931 | 606,170 | 827,650 | 2,156,196 | 2,647,143 | 3,247,148 | 3,197,125 | 3,141,675 |
| Change | - | 26.04% | 36.54% | 160.52% | 22.77% | 22.67% | -1.54% | -1.73% |
| P/E | 49.6x | 26.8x | 22.9x | 35.2x | 27.2x | 26.8x | 22.7x | 20.3x |
| PBR | 3.2x | 3.13x | 3.95x | 9.55x | 9.8x | 10.4x | 8.21x | 6.6x |
| PEG | - | 0x | 0.3x | 0.4x | 0.5x | 0.9x | 1.2x | 1.8x |
| Capitalization / Revenue | 1.16x | 1.1x | 1.42x | 3.28x | 3.28x | 3.19x | 2.84x | 2.58x |
| EV / Revenue | 1.19x | 1.25x | 1.45x | 3.18x | 3.26x | 3.12x | 2.74x | 2.44x |
| EV / EBITDA | 13.4x | 12.1x | 11.7x | 17.8x | 15.7x | 14.3x | 12.4x | 11.1x |
| EV / EBIT | 21.9x | 17.8x | 15.3x | 21.5x | 18.6x | 16.5x | 14.1x | 12.5x |
| EV / FCF | 12.3x | -16.9x | 11.1x | 26.8x | 33.5x | 33.2x | 23.1x | 20.1x |
| FCF Yield | 8.1% | -5.92% | 9.01% | 3.73% | 2.98% | 3.01% | 4.32% | 4.96% |
| Dividend per Share 2 | 6 | 10 | 16.25 | 20 | 28 | 44.88 | 51.18 | 58.3 |
| Rate of return | 0.94% | 1.37% | 1.47% | 0.64% | 0.75% | 0.92% | 1.05% | 1.2% |
| EPS 2 | 12.84 | 27.15 | 48.13 | 88.3 | 138.1 | 181 | 214 | 238.8 |
| Distribution rate | 46.7% | 36.8% | 33.8% | 22.7% | 20.3% | 24.8% | 23.9% | 24.4% |
| Net sales 1 | 404,082 | 484,601 | 570,463 | 678,526 | 810,916 | 1,040,843 | 1,168,071 | 1,286,864 |
| EBITDA 1 | 35,996 | 50,002 | 70,719 | 121,353 | 168,442 | 226,726 | 257,480 | 282,436 |
| EBIT 1 | 21,945 | 34,002 | 54,215 | 100,111 | 142,519 | 197,190 | 226,061 | 250,987 |
| Net income 1 | 9,402 | 19,887 | 35,272 | 63,806 | 98,719 | 127,809 | 149,686 | 167,634 |
| Net Debt 1 | 14,175 | 72,415 | 18,112 | -69,745 | -13,738 | -75,291 | -125,314 | -180,764 |
| Reference price 2 | 637.50 | 728.50 | 1,104.50 | 3,110.00 | 3,755.00 | 4,858.00 | 4,858.00 | 4,858.00 |
| Nbr of stocks (in thousands) | 732,167 | 732,677 | 732,945 | 715,737 | 708,624 | 683,911 | - | - |
| Announcement Date | 10/02/22 | 10/02/23 | 09/02/24 | 14/02/25 | 13/02/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 28.55x | 3.32x | 15.25x | 0.87% | 22.38B | |
| 31.64x | 1.42x | 19.43x | 4.16% | 58.76B | |
| 18.45x | 1.3x | 9.48x | 1.96% | 35.07B | |
| 24.79x | 2.55x | 12.68x | -.--% | 12.55B | |
| 11.16x | 1.75x | 7.2x | -.--% | 11.71B | |
| 10.26x | 1.87x | 7.59x | -.--% | 6.99B | |
| 19.54x | 1.88x | 9.72x | 4.71% | 6.9B | |
| 18.34x | 2.89x | 9.47x | -.--% | 6.6B | |
| -17.67x | 0.78x | 17.57x | -.--% | 4.48B | |
| 14.72x | 1.01x | 11.34x | 2.18% | 2.85B | |
| Average | 15.98x | 1.88x | 11.97x | 1.39% | 16.83B | |
| Weighted average by Cap. | 23.04x | 1.83x | 13.98x | 2.21% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 7936 Stock
- Valuation ASICS Corporation
Select your edition
All financial news and data tailored to specific country editions
