Valuation ASICS Corporation Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 17/08/2026			5-day change	1st Jan Change
3.180 ^THB	-1.24%		+2.58%	-

14/08	Asics Corporation Announces Dividend of the Second Quarter End of Fiscal Year Ending December 31, 2026, Payable on August 20, 2026 and Revises Dividend Guidance for the Fiscal Year End of Fiscal Year Ending December 31, 2026	CI
14/08	Asics Corporation Revises Consolidated Earnings Guidance for the Fiscal Year Ending December 31, 2026	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	3,743,758	-	-
Change	-	14.35%	51.67%	174.96%	19.54%	40.7%	-	-
Enterprise Value (EV) ¹	480,931	606,170	827,650	2,156,196	2,647,143	3,609,412	3,591,542	3,535,184
Change	-	26.04%	36.54%	160.52%	22.77%	36.35%	-0.5%	-1.57%
P/E	49.6x	26.8x	22.9x	35.2x	27.2x	29.8x	26.3x	23.1x
PBR	3.2x	3.13x	3.95x	9.55x	9.8x	10.1x	8.47x	6.9x
PEG	-	0x	0.3x	0.4x	0.5x	1.1x	2x	1.7x
Capitalization / Revenue	1.16x	1.1x	1.42x	3.28x	3.28x	3.71x	3.35x	3.03x
EV / Revenue	1.19x	1.25x	1.45x	3.18x	3.26x	3.57x	3.22x	2.86x
EV / EBITDA	13.4x	12.1x	11.7x	17.8x	15.7x	16.6x	15.1x	13.4x
EV / EBIT	21.9x	17.8x	15.3x	21.5x	18.6x	19.1x	17x	14.9x
EV / FCF	12.3x	-16.9x	11.1x	26.8x	33.5x	33x	26.8x	23.6x
FCF Yield	8.1%	-5.92%	9.01%	3.73%	2.98%	3.03%	3.73%	4.24%
Dividend per Share ²	6	10	16.25	20	28	39.55	46.33	53.27
Rate of return	0.94%	1.37%	1.47%	0.64%	0.75%	0.75%	0.88%	1.01%
EPS ²	12.84	27.15	48.13	88.3	138.1	177.2	200.5	228.4
Distribution rate	46.7%	36.8%	33.8%	22.7%	20.3%	22.3%	23.1%	23.3%
Net sales ¹	404,082	484,601	570,463	678,526	810,916	1,010,377	1,116,520	1,236,268
EBITDA ¹	35,996	50,002	70,719	121,353	168,442	217,244	237,667	264,494
EBIT ¹	21,945	34,002	54,215	100,111	142,519	188,972	211,218	237,791
Net income ¹	9,402	19,887	35,272	63,806	98,719	126,929	140,999	159,710
Net Debt ¹	14,175	72,415	18,112	-69,745	-13,738	-134,347	-152,217	-208,574
Reference price ²	637.50	728.50	1,104.50	3,110.00	3,755.00	5,281.00	5,281.00	5,281.00
Nbr of stocks (in thousands)	732,167	732,677	732,945	715,737	708,624	708,911	-	-
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.	23.66x	1.36x	15.93x	4.1%	60.42B
ADIDAS AG	16.76x	1.16x	8.64x	2.33%	31.74B
ASICS CORPORATION	29.77x	3.58x	16.61x	0.74%	23.53B
ON HOLDING AG	21.69x	2.15x	10.78x	-.--%	10.77B
FENG TAY ENTERPRISES CO., LTD.	14.4x	0.83x	6.77x	5.38%	2.14B
361 DEGREES INTERNATIONAL LIMITED	5.92x	0.32x	1.89x	7.5%	1.3B
XTEP INTERNATIONAL HOLDINGS LIMITED	6.99x	0.31x	2.03x	7.36%	1.24B
VULCABRAS S.A.	6.91x	1.23x	5.65x	11.3%	818M
Average	15.76x	1.37x	8.54x	4.84%	16.49B
Weighted average by Cap.	22.34x	1.74x	13.40x	2.87%