Valuation adidas CINNOBER BOAT

Stocks

Real-time Estimate Tradegate Other stock markets 11:23:44 2026-06-15 EDT			5-day change	1st Jan Change
175.98 ^EUR	0.00%		0.00%	-

06-11	Asics' 'Kill Bill' sneaker brand Onitsuka Tiger laces up for global expansion	RE
06-10	Germany's DAX Index Falls Amid Renewed Middle East Tensions	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	48,512	24,627	32,882	42,280	30,184	30,925	-	-
Change	-	-49.23%	33.52%	28.58%	-28.61%	2.45%	-	-
Enterprise Value (EV) ¹	47,179	27,302	34,430	45,412	34,121	34,828	34,767	34,576
Change	-	-42.13%	26.11%	31.9%	-24.86%	2.07%	-0.17%	-0.55%
P/E Ratio	23.2x	38.2x	-438x	55.3x	22.5x	18.8x	15.2x	12.8x
PBR	6.54x	4.56x	7.18x	7.72x	5.23x	4.71x	4.09x	3.76x
PEG	-	-0.6x	4x	-0x	0.3x	0.8x	0.6x	0.7x
Capitalization / Revenue	2.28x	1.09x	1.53x	1.79x	1.22x	1.16x	1.08x	1.01x
EV / Revenue	2.22x	1.21x	1.61x	1.92x	1.38x	1.31x	1.22x	1.13x
EV / EBITDA	15x	13.4x	23.3x	17.8x	10.6x	10.1x	9.04x	7.77x
EV / EBIT	23.8x	40.8x	128x	34x	16.6x	14.8x	12.8x	10.5x
EV / FCF	18.7x	-22.1x	16.2x	19.2x	87.9x	15.5x	14x	12.5x
FCF Yield	5.35%	-4.53%	6.17%	5.22%	1.14%	6.47%	7.13%	7.99%
Dividend per Share ²	3.3	0.7	0.7	2	2.8	3.828	4.636	5.186
Rate of return	1.3%	0.55%	0.38%	0.84%	1.66%	2.17%	2.63%	2.94%
EPS ²	10.9	3.34	-0.42	4.28	7.51	9.365	11.57	13.81
Distribution rate	30.3%	21%	-167%	46.7%	37.3%	40.9%	40.1%	37.6%
Net sales ¹	21,234	22,511	21,427	23,683	24,811	26,572	28,531	30,650
EBITDA ¹	3,135	2,044	1,480	2,545	3,210	3,456	3,847	4,448
EBIT ¹	1,986	669	268	1,337	2,056	2,361	2,708	3,290
Net income ¹	2,116	612	-75	764	1,340	1,481	1,658	2,135
Net Debt ¹	-1,333	2,675	1,548	3,132	3,937	3,904	3,843	3,652
Reference price ²	253.20	127.46	184.16	236.80	169.05	176.35	176.35	176.35
Nbr of stocks (in thousands)	191,595	193,215	178,549	178,549	178,549	175,359	-	-
Announcement Date	3/9/22	3/8/23	1/31/24	3/4/25	3/3/26	-	-	-

¹EUR in Million²EUR

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.	29.95x	1.5x	19.75x	3.61%	66.54B
ASICS CORPORATION	25.87x	3.11x	14.62x	0.85%	19.69B
ON HOLDING AG	25.36x	2.52x	12.71x	-.--%	12.77B
FENG TAY ENTERPRISES CO., LTD.	18.01x	1.1x	8.45x	4.5%	2.87B
XTEP INTERNATIONAL HOLDINGS LIMITED	8.41x	0.43x	2.87x	6.08%	1.54B
361 DEGREES INTERNATIONAL LIMITED	5.9x	0.3x	1.75x	7.49%	1.34B
VULCABRAS S.A.	7.63x	1.34x	6.11x	8.03%	921M
HWASEUNG ENTERPRISE CO., LTD.	16.37x	0.39x	5.86x	1.3%	148M
Average	17.19x	1.33x	9.02x	3.98%	13.23B
Weighted average by Cap.	27.48x	1.87x	17.03x	2.8%