|
End-of-day quote
Borsa Italiana
26/08/2026
|
5-day change | 1st Jan Change | ||
| 151.20 EUR | -0.79% |
|
+0.43% | -6.98% |
| 08-26 | Consumer Cos Down on Mixed Earnings, Data -- Consumer Roundup | DJ |
| 08-25 | Encouraging economic signals and cheaper oil lift the Dax | RE |
Company Valuation: adidas AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 48,512 | 24,627 | 32,882 | 42,280 | 30,184 | 26,636 | - | - |
| Change | - | -49.23% | 33.52% | 28.58% | -28.61% | -11.75% | - | - |
| Enterprise Value (EV) 1 | 47,179 | 27,302 | 34,430 | 45,412 | 34,121 | 30,466 | 30,309 | 30,062 |
| Change | - | -42.13% | 26.11% | 31.9% | -24.86% | -10.71% | -0.52% | -0.81% |
| P/E | 23.2x | 38.2x | -438x | 55.3x | 22.5x | 16.3x | 13.1x | 11.1x |
| PBR | 6.54x | 4.56x | 7.18x | 7.72x | 5.23x | 4.3x | 3.7x | 3.38x |
| PEG | - | -0.6x | 4x | -0x | 0.3x | 0.6x | 0.5x | 0.6x |
| Capitalization / Revenue | 2.28x | 1.09x | 1.53x | 1.79x | 1.22x | 0.99x | 0.92x | 0.86x |
| EV / Revenue | 2.22x | 1.21x | 1.61x | 1.92x | 1.38x | 1.13x | 1.05x | 0.97x |
| EV / EBITDA | 15x | 13.4x | 23.3x | 17.8x | 10.6x | 8.43x | 7.38x | 6.68x |
| EV / EBIT | 23.8x | 40.8x | 128x | 34x | 16.6x | 12.2x | 10.4x | 9.19x |
| EV / FCF | 18.7x | -22.1x | 16.2x | 19.2x | 87.9x | 14x | 12.5x | 11x |
| FCF Yield | 5.35% | -4.53% | 6.17% | 5.22% | 1.14% | 7.17% | 8.03% | 9.13% |
| Dividend per Share 2 | 3.3 | 0.7 | 0.7 | 2 | 2.8 | 3.671 | 4.45 | 5.122 |
| Rate of return | 1.3% | 0.55% | 0.38% | 0.84% | 1.66% | 2.4% | 2.91% | 3.35% |
| EPS 2 | 10.9 | 3.34 | -0.42 | 4.28 | 7.51 | 9.401 | 11.66 | 13.81 |
| Distribution rate | 30.3% | 21% | -167% | 46.7% | 37.3% | 39.1% | 38.2% | 37.1% |
| Net sales 1 | 21,234 | 22,511 | 21,427 | 23,683 | 24,811 | 26,936 | 28,913 | 31,083 |
| EBITDA 1 | 3,135 | 2,044 | 1,480 | 2,545 | 3,210 | 3,614 | 4,104 | 4,501 |
| EBIT 1 | 1,986 | 669 | 268 | 1,337 | 2,056 | 2,506 | 2,912 | 3,270 |
| Net income 1 | 2,116 | 612 | -75 | 764 | 1,340 | 1,623 | 1,979 | 2,283 |
| Net Debt 1 | -1,333 | 2,675 | 1,548 | 3,132 | 3,937 | 3,830 | 3,673 | 3,426 |
| Reference price 2 | 253.20 | 127.46 | 184.16 | 236.80 | 169.05 | 153.10 | 153.10 | 153.10 |
| Nbr of stocks (in thousands) | 191,595 | 193,215 | 178,549 | 178,549 | 178,549 | 173,979 | - | - |
| Announcement Date | 3/9/22 A | 3/8/23 A | 1/31/24 A | 3/4/25 A | 3/3/26 A | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.42x | 1.29x | 15.14x | 4.2% | 57.25B | |
| 16.03x | 1.12x | 8.32x | 2.44% | 30.55B | |
| 25.24x | 3.05x | 14.02x | 0.97% | 20.18B | |
| 19.47x | 1.89x | 9.45x | -.--% | 9.77B | |
| 13.59x | 0.82x | 7.66x | 5.05% | 2.1B | |
| 6.04x | 0.33x | 1.97x | 7.33% | 1.32B | |
| 7.52x | 0.35x | 2.3x | 6.93% | 1.31B | |
| 6.77x | 1.21x | 5.56x | 11.52% | 814M | |
| Average | 14.64x | 1.26x | 8.05x | 4.8% | 15.41B | |
| Weighted average by Cap. | 20.48x | 1.55x | 12.35x | 3.03% |
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
- ADS Stock
- 1ADS Stock
- Valuation adidas AG
Select your edition
All financial news and data tailored to specific country editions
