Valuation ASICS Corporation OTC Markets

Stocks

Market Closed - OTC Markets 22:53:40 01/09/2026 +03			5-day change	1st Jan Change
26.25 ^USD	-8.85%		0.00%	+5.00%

09-09	ASICS Corporation authorizes a Buyback Plan.	CI
09-09	ASICS Corporation announces an Equity Buyback for 20,000,000 shares, representing 2.82% for ¥70,000 million.	CI

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	2,827,846	-	-
Change	-	14.35%	51.67%	174.96%	19.54%	6.27%	-	-
Enterprise Value (EV) ¹	480,931	606,170	827,650	2,156,196	2,647,143	2,752,555	2,702,531	2,647,081
Change	-	26.04%	36.54%	160.52%	22.77%	3.98%	-1.82%	-2.05%
P/E	49.6x	26.8x	22.9x	35.2x	27.2x	22x	19x	17x
PBR	3.2x	3.13x	3.95x	9.55x	9.8x	8.37x	6.58x	5.29x
PEG	-	0x	0.3x	0.4x	0.5x	0.7x	1.2x	1.5x
Capitalization / Revenue	1.16x	1.1x	1.42x	3.28x	3.28x	2.73x	2.46x	2.23x
EV / Revenue	1.19x	1.25x	1.45x	3.18x	3.26x	2.66x	2.35x	2.09x
EV / EBITDA	13.4x	12.1x	11.7x	17.8x	15.7x	12.1x	10.8x	9.65x
EV / EBIT	21.9x	17.8x	15.3x	21.5x	18.6x	14x	12.2x	10.8x
EV / FCF	12.3x	-16.9x	11.1x	26.8x	33.5x	27.8x	20x	17.3x
FCF Yield	8.1%	-5.92%	9.01%	3.73%	2.98%	3.6%	4.99%	5.77%
Dividend per Share ²	6	10	16.25	20	28	44	48.58	54.55
Rate of return	0.94%	1.37%	1.47%	0.64%	0.75%	1.1%	1.22%	1.37%
EPS ²	12.84	27.15	48.13	88.3	138.1	181.2	210	234.4
Distribution rate	46.7%	36.8%	33.8%	22.7%	20.3%	24.3%	23.1%	23.3%
Net sales ¹	404,082	484,601	570,463	678,526	810,916	1,034,039	1,150,371	1,269,126
EBITDA ¹	35,996	50,002	70,719	121,353	168,442	226,759	250,724	274,351
EBIT ¹	21,945	34,002	54,215	100,111	142,519	196,403	221,172	245,992
Net income ¹	9,402	19,887	35,272	63,806	98,719	128,074	146,465	164,204
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	3,989.00	3,989.00	3,989.00
Nbr of stocks (in thousands)	732,167	732,677	732,945	715,737	708,624	708,911	-	-
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.	21.54x	1.23x	14.59x	4.43%	54.59B
ADIDAS AG	15.14x	1.07x	7.98x	2.53%	28.82B
ASICS CORPORATION	22.02x	2.66x	12.14x	1.1%	18.41B
ON HOLDING AG	18.41x	1.76x	8.87x	-.--%	9.16B
FENG TAY ENTERPRISES CO., LTD.	15.51x	0.82x	7.72x	5.3%	2.12B
361 DEGREES INTERNATIONAL LIMITED	5.51x	0.32x	1.9x	7.94%	1.21B
XTEP INTERNATIONAL HOLDINGS LIMITED	6.76x	0.32x	2.08x	7.9%	1.14B
VULCABRAS S.A.	6.84x	1.19x	5.59x	11.68%	812M
Average	13.97x	1.17x	7.61x	5.11%	14.53B
Weighted average by Cap.	19.26x	1.43x	11.67x	3.22%