Valuation ASICS Corporation Börse Stuttgart

Stocks

Real-time Estimate Tradegate Other stock markets 01:35:23 19/06/26 am AEST			5-day change	1st Jan Change
23.80 ^EUR	+0.42%		-0.42%	+16.92%

06:43pm	OT GROUP CEO on Onitsuka Tiger Spinning off from Asics	MT
17/06	ASICS Opens European Sports Science Institute	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	3,117,086	-	-
Change	-	14.35%	51.67%	174.96%	19.54%	17.14%	-	-
Enterprise Value (EV) ¹	480,931	606,170	827,650	2,156,196	2,647,143	3,009,107	2,946,228	2,877,227
Change	-	26.04%	36.54%	160.52%	22.77%	13.67%	-2.09%	-2.34%
P/E	49.6x	26.8x	22.9x	35.2x	27.2x	25.6x	22.4x	19.7x
PBR	3.2x	3.13x	3.95x	9.55x	9.8x	9.15x	7.32x	5.97x
PEG	-	0x	0.3x	0.4x	0.5x	1x	1.6x	1.5x
Capitalization / Revenue	1.16x	1.1x	1.42x	3.28x	3.28x	3.18x	2.85x	2.58x
EV / Revenue	1.19x	1.25x	1.45x	3.18x	3.26x	3.07x	2.69x	2.38x
EV / EBITDA	13.4x	12.1x	11.7x	17.8x	15.7x	14.4x	12.6x	11x
EV / EBIT	21.9x	17.8x	15.3x	21.5x	18.6x	16.6x	14.3x	12.4x
EV / FCF	12.3x	-16.9x	11.1x	26.8x	33.5x	29x	22.5x	19.6x
FCF Yield	8.1%	-5.92%	9.01%	3.73%	2.98%	3.44%	4.44%	5.11%
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%	1.04%	1.19%
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	4,397.00	4,397.00	4,397.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NIKE, INC.	29.46x	1.47x	19.44x	3.67%	65.44B
ADIDAS AG	18.48x	1.29x	9.54x	2.21%	35.19B
ON HOLDING AG	24.7x	2.44x	12.34x	-.--%	12.49B
FENG TAY ENTERPRISES CO., LTD.	14.27x	0.87x	6.69x	5.68%	2.27B
XTEP INTERNATIONAL HOLDINGS LIMITED	7.81x	0.38x	2.54x	6.54%	1.43B
361 DEGREES INTERNATIONAL LIMITED	5.4x	0.23x	1.38x	8.17%	1.23B
VULCABRAS S.A.	7.39x	1.3x	5.94x	8.29%	893M
HWASEUNG ENTERPRISE CO., LTD.	15.79x	0.37x	5.57x	1.39%	143M
Average	15.41x	1.05x	7.93x	4.5%	14.88B
Weighted average by Cap.	24.74x	1.48x	15.02x	3.01%