|
Delayed
Japan Exchange
05:27:27 14/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 4,641.00 JPY | +2.36% |
|
+4.34% | +23.65% |
| 10-07 | B3 Now becomes Echelon AI's first Nordic partner | FW |
| 10-01 | Tranche Update on ASICS Corporation's Equity Buyback Plan announced on September 9, 2026. | 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 | 3,100,852 | - | - |
| Change | - | 14.35% | 51.67% | 174.96% | 19.54% | 16.53% | - | - |
| Enterprise Value (EV) 1 | 480,931 | 606,170 | 827,650 | 2,156,196 | 2,647,143 | 3,025,561 | 2,975,538 | 2,920,088 |
| Change | - | 26.04% | 36.54% | 160.52% | 22.77% | 14.3% | -1.65% | -1.86% |
| P/E | 49.6x | 26.8x | 22.9x | 35.2x | 27.2x | 25x | 21.6x | 19.3x |
| PBR | 3.2x | 3.13x | 3.95x | 9.55x | 9.8x | 9.51x | 7.47x | 6.02x |
| PEG | - | 0x | 0.3x | 0.4x | 0.5x | 0.8x | 1.4x | 1.7x |
| Capitalization / Revenue | 1.16x | 1.1x | 1.42x | 3.28x | 3.28x | 3x | 2.7x | 2.44x |
| EV / Revenue | 1.19x | 1.25x | 1.45x | 3.18x | 3.26x | 2.93x | 2.59x | 2.3x |
| EV / EBITDA | 13.4x | 12.1x | 11.7x | 17.8x | 15.7x | 13.3x | 11.9x | 10.6x |
| EV / EBIT | 21.9x | 17.8x | 15.3x | 21.5x | 18.6x | 15.4x | 13.5x | 11.9x |
| EV / FCF | 12.3x | -16.9x | 11.1x | 26.8x | 33.5x | 30.5x | 22.1x | 19.1x |
| FCF Yield | 8.1% | -5.92% | 9.01% | 3.73% | 2.98% | 3.28% | 4.53% | 5.23% |
| Dividend per Share 2 | 6 | 10 | 16.25 | 20 | 28 | 44.43 | 48.58 | 54.55 |
| Rate of return | 0.94% | 1.37% | 1.47% | 0.64% | 0.75% | 0.98% | 1.07% | 1.2% |
| 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% | 24.5% | 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 | 4,534.00 | 4,534.00 | 4,534.00 |
| Nbr of stocks (in thousands) | 732,167 | 732,677 | 732,945 | 715,737 | 708,624 | 683,911 | - | - |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.69x | 2.89x | 13.16x | 0.99% | 19.28B | |
| 27.44x | 1.26x | 16.83x | 4.63% | 52.51B | |
| 16.19x | 1.11x | 8.42x | 2.33% | 29.07B | |
| 23.91x | 2.45x | 12.18x | -.--% | 11.81B | |
| 11.19x | 1.64x | 7.08x | -.--% | 11.48B | |
| 17.05x | 2.68x | 8.76x | -.--% | 6.02B | |
| 16.25x | 1.44x | 7.68x | 4.85% | 5.65B | |
| 8.95x | 1.59x | 6.51x | -.--% | 5.6B | |
| -15.91x | 0.72x | 15.73x | -.--% | 3.81B | |
| 16.87x | 1.15x | 12.78x | 1.9% | 3.27B | |
| Average | 14.66x | 1.69x | 10.91x | 1.47% | 14.85B | |
| Weighted average by Cap. | 20.46x | 1.63x | 12.40x | 2.45% |
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
