Valuation ASICS Corporation OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 02:19:08 01/08/26 am AEST			5-day change	1st Jan Change
29.94 ^USD	-.--%		-.--%	+19.76%

08/07	FP Movement and ASICS Enter First-Ever Footwear Collaboration	CI
18/06	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	3,370,167	-	-
Change	-	14.35%	51.67%	174.96%	19.54%	26.66%	-	-
Enterprise Value (EV) ¹	480,931	606,170	827,650	2,156,196	2,647,143	3,247,043	3,177,070	3,102,544
Change	-	26.04%	36.54%	160.52%	22.77%	22.66%	-2.15%	-2.35%
P/E	49.6x	26.8x	22.9x	35.2x	27.2x	27.4x	24.1x	21.2x
PBR	3.2x	3.13x	3.95x	9.55x	9.8x	9.63x	7.68x	6.26x
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	3.42x	3.07x	2.77x
EV / Revenue	1.19x	1.25x	1.45x	3.18x	3.26x	3.29x	2.89x	2.55x
EV / EBITDA	13.4x	12.1x	11.7x	17.8x	15.7x	15.6x	13.6x	12x
EV / EBIT	21.9x	17.8x	15.3x	21.5x	18.6x	17.8x	15.3x	13.3x
EV / FCF	12.3x	-16.9x	11.1x	26.8x	33.5x	30.9x	23.9x	20.9x
FCF Yield	8.1%	-5.92%	9.01%	3.73%	2.98%	3.24%	4.18%	4.79%
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%	0.8%	0.96%	1.1%
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	4,754.00	4,754.00	4,754.00
Nbr of stocks (in thousands)	732,167	732,677	732,945	715,737	708,624	708,912	-	-
Announcement Date	10/2/22	10/2/23	9/2/24	14/2/25	13/2/26	-	-	-

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.	24.22x	1.39x	16.3x	3.98%	61.88B
ADIDAS AG	17.07x	1.17x	8.68x	2.31%	31.9B
ON HOLDING AG	24.13x	2.38x	12.02x	-.--%	12B
FENG TAY ENTERPRISES CO., LTD.	14.5x	0.83x	6.75x	5.4%	2.09B
XTEP INTERNATIONAL HOLDINGS LIMITED	7.44x	0.34x	2.28x	6.91%	1.32B
361 DEGREES INTERNATIONAL LIMITED	5.86x	0.32x	1.89x	7.53%	1.29B
VULCABRAS S.A.	7.05x	1.25x	5.72x	7.24%	860M
HWASEUNG ENTERPRISE CO., LTD.	13.44x	0.35x	5.27x	1.64%	129M
Average	14.21x	1.00x	7.36x	4.38%	13.93B
Weighted average by Cap.	21.43x	1.40x	13.05x	3.2%