Valuation ASICS Corporation Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG Other stock markets 04:05:44 29/07/26 pm AEST			5-day change	1st Jan Change
25.40 ^EUR	-2.31%		0.00%	+24.51%

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	3,447,439	-	-
Change	-	14.35%	51.67%	174.96%	19.54%	29.56%	-	-
Enterprise Value (EV) ¹	480,931	606,170	827,650	2,156,196	2,647,143	3,324,315	3,254,341	3,179,816
Change	-	26.04%	36.54%	160.52%	22.77%	25.58%	-2.1%	-2.29%
P/E	49.6x	26.8x	22.9x	35.2x	27.2x	28x	24.6x	21.7x
PBR	3.2x	3.13x	3.95x	9.55x	9.8x	9.85x	7.85x	6.4x
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	3.5x	3.14x	2.83x
EV / Revenue	1.19x	1.25x	1.45x	3.18x	3.26x	3.37x	2.96x	2.61x
EV / EBITDA	13.4x	12.1x	11.7x	17.8x	15.7x	16x	13.9x	12.3x
EV / EBIT	21.9x	17.8x	15.3x	21.5x	18.6x	18.2x	15.7x	13.7x
EV / FCF	12.3x	-16.9x	11.1x	26.8x	33.5x	31.6x	24.5x	21.4x
FCF Yield	8.1%	-5.92%	9.01%	3.73%	2.98%	3.16%	4.08%	4.68%
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%	0.78%	0.94%	1.08%
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	4,863.00	4,863.00	4,863.00
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.	24.87x	1.43x	16.73x	3.86%	63.86B
ADIDAS AG	19.02x	1.22x	9.09x	2.06%	35.99B
ON HOLDING AG	25.48x	2.54x	12.79x	-.--%	12.54B
FENG TAY ENTERPRISES CO., LTD.	14.65x	0.84x	6.82x	5.35%	2.11B
XTEP INTERNATIONAL HOLDINGS LIMITED	7.34x	0.34x	2.23x	7%	1.3B
361 DEGREES INTERNATIONAL LIMITED	5.76x	0.31x	1.82x	7.66%	1.27B
VULCABRAS S.A.	7.12x	1.26x	5.77x	7.18%	862M
HWASEUNG ENTERPRISE CO., LTD.	13.61x	0.35x	5.29x	1.62%	129M
Average	14.73x	1.03x	7.57x	4.34%	14.76B
Weighted average by Cap.	22.43x	1.45x	13.39x	3.03%