Valuation ASICS Corporation BOERSE MUENCHEN

Stocks

Real-time BOERSE MUENCHEN Other stock markets 14:48:09 30/07/2026 +03			5-day change	1st Jan Change
25.99 ^EUR	+1.09%		+0.15%	+27.80%

07-07	FP Movement and ASICS Enter First-Ever Footwear Collaboration	CI
06-18	OT GROUP CEO on Onitsuka Tiger Spinning off from Asics	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	3,402,777	-	-
Change	-	14.35%	51.67%	174.96%	19.54%	27.88%	-	-
Enterprise Value (EV) ¹	480,931	606,170	827,650	2,156,196	2,647,143	3,279,653	3,209,680	3,135,154
Change	-	26.04%	36.54%	160.52%	22.77%	23.89%	-2.13%	-2.32%
P/E	49.6x	26.8x	22.9x	35.2x	27.2x	27.6x	24.3x	21.4x
PBR	3.2x	3.13x	3.95x	9.55x	9.8x	9.72x	7.75x	6.32x
PEG	-	0x	0.3x	0.4x	0.5x	1.1x	1.8x	1.6x
Capitalization / Revenue	1.16x	1.1x	1.42x	3.28x	3.28x	3.45x	3.09x	2.8x
EV / Revenue	1.19x	1.25x	1.45x	3.18x	3.26x	3.33x	2.92x	2.58x
EV / EBITDA	13.4x	12.1x	11.7x	17.8x	15.7x	15.7x	13.7x	12.1x
EV / EBIT	21.9x	17.8x	15.3x	21.5x	18.6x	18x	15.5x	13.5x
EV / FCF	12.3x	-16.9x	11.1x	26.8x	33.5x	31.2x	24.2x	21.1x
FCF Yield	8.1%	-5.92%	9.01%	3.73%	2.98%	3.2%	4.14%	4.74%
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%	0.79%	0.95%	1.09%
EPS ²	12.84	27.15	48.13	88.3	138.1	173.8	197.6	224.5
Distribution rate	46.7%	36.8%	33.8%	22.7%	20.3%	21.8%	23.1%	23.3%
Net sales ¹	404,082	484,601	570,463	678,526	810,916	986,070	1,099,516	1,216,262
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	182,619	207,375	232,939
Net income ¹	9,402	19,887	35,272	63,806	98,719	123,267	138,954	157,047
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	4,800.00	4,800.00	4,800.00
Nbr of stocks (in thousands)	732,167	732,677	732,945	715,737	708,624	708,912	-	-
Announcement Date	2/10/22 A	2/10/23 A	2/9/24 A	2/14/25 A	2/13/26 A	-	-	-

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.	25.04x	1.44x	16.83x	3.84%	64.12B
ADIDAS AG	19.14x	1.21x	9.13x	2.04%	36.08B
ON HOLDING AG	25.59x	2.55x	12.86x	-.--%	12.55B
FENG TAY ENTERPRISES CO., LTD.	15.01x	0.86x	6.98x	5.22%	2.16B
XTEP INTERNATIONAL HOLDINGS LIMITED	7.49x	0.35x	2.31x	6.86%	1.32B
361 DEGREES INTERNATIONAL LIMITED	5.93x	0.33x	1.94x	7.43%	1.3B
VULCABRAS S.A.	7.13x	1.26x	5.78x	7.16%	862M
HWASEUNG ENTERPRISE CO., LTD.	13.61x	0.35x	5.29x	1.62%	129M
Average	14.87x	1.04x	7.64x	4.27%	14.82B
Weighted average by Cap.	22.57x	1.45x	13.47x	3.01%