Valuation ASICS Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 04:30:00 15/07/26 pm AEST			5-day change	1st Jan Change
4,910.00 ^JPY	-0.24%		+4.94%	+30.76%

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	3,480,758	-	-
Change	-	14.35%	51.67%	174.96%	19.54%	30.81%	-	-
Enterprise Value (EV) ¹	480,931	606,170	827,650	2,156,196	2,647,143	3,357,634	3,287,660	3,213,135
Change	-	26.04%	36.54%	160.52%	22.77%	26.84%	-2.08%	-2.27%
P/E	49.6x	26.8x	22.9x	35.2x	27.2x	28.5x	25x	22x
PBR	3.2x	3.13x	3.95x	9.55x	9.8x	9.89x	7.99x	6.52x
PEG	-	0x	0.3x	0.4x	0.5x	1.2x	1.8x	1.6x
Capitalization / Revenue	1.16x	1.1x	1.42x	3.28x	3.28x	3.54x	3.17x	2.87x
EV / Revenue	1.19x	1.25x	1.45x	3.18x	3.26x	3.41x	3x	2.65x
EV / EBITDA	13.4x	12.1x	11.7x	17.8x	15.7x	16.1x	14x	12.4x
EV / EBIT	21.9x	17.8x	15.3x	21.5x	18.6x	18.5x	15.9x	13.9x
EV / FCF	12.3x	-16.9x	11.1x	26.8x	33.5x	32.4x	25.1x	21.9x
FCF Yield	8.1%	-5.92%	9.01%	3.73%	2.98%	3.09%	3.98%	4.57%
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%	0.77%	0.93%	1.07%
EPS ²	12.84	27.15	48.13	88.3	138.1	172.3	196.6	223.3
Distribution rate	46.7%	36.8%	33.8%	22.7%	20.3%	22%	23.2%	23.5%
Net sales ¹	404,082	484,601	570,463	678,526	810,916	983,517	1,096,769	1,213,070
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	181,741	206,397	231,654
Net income ¹	9,402	19,887	35,272	63,806	98,719	122,195	138,304	156,185
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	4,910.00	4,910.00	4,910.00
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.($)
ASICS CORPORATION	28.57x	3.42x	16.16x	0.77%	21.55B
NIKE, INC.	28.42x	1.43x	18.9x	3.81%	63.47B
ADIDAS AG	19x	1.33x	9.93x	2.06%	36.15B
ON HOLDING AG	25.1x	2.49x	12.57x	-.--%	12.49B
FENG TAY ENTERPRISES CO., LTD.	14.18x	0.81x	6.6x	5.52%	2.06B
XTEP INTERNATIONAL HOLDINGS LIMITED	7.05x	0.3x	1.98x	7.22%	1.28B
361 DEGREES INTERNATIONAL LIMITED	5.33x	0.27x	1.58x	8.28%	1.19B
VULCABRAS S.A.	7.27x	1.29x	5.93x	8.32%	888M
HWASEUNG ENTERPRISE CO., LTD.	13.35x	0.35x	5.26x	1.65%	123M
Average	16.47x	1.30x	8.77x	4.18%	15.47B
Weighted average by Cap.	24.95x	1.78x	15.00x	2.66%