Valuation ASICS Corporation Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart Other stock markets 22:56:27 16/06/2026 +03			5-day change	1st Jan Change
23.80 ^EUR	-1.24%		+0.42%	+18.89%

06-11	Asics' 'Kill Bill' sneaker brand Onitsuka Tiger laces up for global expansion	RE
06-10	Global markets live: Amazon, Visa, Morgan Stanley, Anthropic, EnQuest…

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	3,141,189	-	-
Change	-	14.35%	51.67%	174.96%	19.54%	18.05%	-	-
Enterprise Value (EV) ¹	480,931	606,170	827,650	2,156,196	2,647,143	3,033,210	2,970,331	2,901,330
Change	-	26.04%	36.54%	160.52%	22.77%	14.58%	-2.07%	-2.32%
P/E Ratio	49.6x	26.8x	22.9x	35.2x	27.2x	25.8x	22.6x	19.9x
PBR	3.2x	3.13x	3.95x	9.55x	9.8x	9.22x	7.37x	6.02x
PEG	-	0x	0.3x	0.4x	0.5x	1.1x	1.6x	1.5x
Capitalization / Revenue	1.16x	1.1x	1.42x	3.28x	3.28x	3.2x	2.87x	2.6x
EV / Revenue	1.19x	1.25x	1.45x	3.18x	3.26x	3.09x	2.72x	2.4x
EV / EBITDA	13.4x	12.1x	11.7x	17.8x	15.7x	14.6x	12.7x	11.1x
EV / EBIT	21.9x	17.8x	15.3x	21.5x	18.6x	16.7x	14.4x	12.6x
EV / FCF	12.3x	-16.9x	11.1x	26.8x	33.5x	29.3x	22.7x	19.7x
FCF Yield	8.1%	-5.92%	9.01%	3.73%	2.98%	3.42%	4.4%	5.06%
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%	0.86%	1.03%	1.18%
EPS ²	12.84	27.15	48.13	88.3	138.1	172	196.4	222.9
Distribution rate	46.7%	36.8%	33.8%	22.7%	20.3%	22%	23.3%	23.5%
Net sales ¹	404,082	484,601	570,463	678,526	810,916	981,020	1,093,902	1,209,601
EBITDA ¹	35,996	50,002	70,719	121,353	168,442	208,416	234,541	260,642
EBIT ¹	21,945	34,002	54,215	100,111	142,519	181,348	206,011	231,169
Net income ¹	9,402	19,887	35,272	63,806	98,719	122,014	138,130	155,944
Net Debt ¹	14,175	72,415	18,112	-69,745	-13,738	-107,979	-170,858	-239,858
Reference price ²	637.50	728.50	1,104.50	3,110.00	3,755.00	4,431.00	4,431.00	4,431.00
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.	30.13x	1.5x	19.87x	3.59%	66.94B
ADIDAS AG	18.83x	1.31x	9.7x	2.17%	35.88B
ON HOLDING AG	25.34x	2.51x	12.71x	-.--%	12.81B
FENG TAY ENTERPRISES CO., LTD.	15.5x	0.95x	7.27x	5.23%	2.48B
XTEP INTERNATIONAL HOLDINGS LIMITED	8.15x	0.41x	2.72x	6.27%	1.49B
361 DEGREES INTERNATIONAL LIMITED	5.74x	0.28x	1.63x	7.69%	1.3B
VULCABRAS S.A.	7.6x	1.33x	6.09x	8.06%	920M
HWASEUNG ENTERPRISE CO., LTD.	16.3x	0.39x	5.85x	1.31%	148M
Average	15.95x	1.09x	8.23x	4.29%	15.24B
Weighted average by Cap.	25.29x	1.51x	15.34x	2.94%