|
End-of-day quote
Bulgaria S.E.
2026-09-09
|
5-day change | 1st Jan Change | ||
| 147.05 EUR | -3.61% |
|
-.--% | -12.37% |
| 10-02 | European shares rebound after bond rout on easing Fed rate-hike bets | RE |
| 10-02 | Frankfurt stocks close: Dax clearly recovers from lowest level since July | DP |
Company Valuation: adidas AG
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 | 25,062 | - | - |
| Change | - | -49.23% | 33.52% | 28.58% | -28.61% | -16.97% | - | - |
| Enterprise Value (EV) 1 | 47,179 | 27,302 | 34,430 | 45,412 | 34,121 | 29,067 | 28,896 | 28,669 |
| Change | - | -42.13% | 26.11% | 31.9% | -24.86% | -14.81% | -0.59% | -0.79% |
| P/E | 23.2x | 38.2x | -438x | 55.3x | 22.5x | 15.5x | 12.4x | 10.6x |
| PBR | 6.54x | 4.56x | 7.18x | 7.72x | 5.23x | 4.13x | 3.57x | 3.32x |
| PEG | - | -0.6x | 4x | -0x | 0.3x | 0.7x | 0.5x | 0.6x |
| Capitalization / Revenue | 2.28x | 1.09x | 1.53x | 1.79x | 1.22x | 0.93x | 0.87x | 0.81x |
| EV / Revenue | 2.22x | 1.21x | 1.61x | 1.92x | 1.38x | 1.08x | 1x | 0.92x |
| EV / EBITDA | 15x | 13.4x | 23.3x | 17.8x | 10.6x | 8.23x | 7.15x | 6.52x |
| EV / EBIT | 23.8x | 40.8x | 128x | 34x | 16.6x | 12x | 10x | 8.86x |
| EV / FCF | 18.7x | -22.1x | 16.2x | 19.2x | 87.9x | 14.8x | 12.4x | 11x |
| FCF Yield | 5.35% | -4.53% | 6.17% | 5.22% | 1.14% | 6.77% | 8.05% | 9.06% |
| Dividend per Share 2 | 3.3 | 0.7 | 0.7 | 2 | 2.8 | 3.502 | 4.316 | 4.965 |
| Rate of return | 1.3% | 0.55% | 0.38% | 0.84% | 1.66% | 2.43% | 3% | 3.45% |
| EPS 2 | 10.9 | 3.34 | -0.42 | 4.28 | 7.51 | 9.293 | 11.61 | 13.64 |
| Distribution rate | 30.3% | 21% | -167% | 46.7% | 37.3% | 37.7% | 37.2% | 36.4% |
| Net sales 1 | 21,234 | 22,511 | 21,427 | 23,683 | 24,811 | 26,940 | 28,896 | 31,077 |
| EBITDA 1 | 3,135 | 2,044 | 1,480 | 2,545 | 3,210 | 3,530 | 4,042 | 4,399 |
| EBIT 1 | 1,986 | 669 | 268 | 1,337 | 2,056 | 2,432 | 2,881 | 3,237 |
| Net income 1 | 2,116 | 612 | -75 | 764 | 1,340 | 1,593 | 1,964 | 2,238 |
| Net Debt 1 | -1,333 | 2,675 | 1,548 | 3,132 | 3,937 | 4,005 | 3,835 | 3,607 |
| Reference price 2 | 253.20 | 127.46 | 184.16 | 236.80 | 169.05 | 144.05 | 144.05 | 144.05 |
| Nbr of stocks (in thousands) | 191,595 | 193,215 | 178,549 | 178,549 | 178,549 | 173,979 | - | - |
| Announcement Date | 3/9/22 | 3/8/23 | 1/31/24 | 3/4/25 | 3/3/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.97x | 1.2x | 14.39x | 4.81% | 52.14B | |
| 15.38x | 1.07x | 8.11x | 2.44% | 27.94B | |
| 23.45x | 2.74x | 12.48x | 1.05% | 18.45B | |
| 10.59x | 1.53x | 6.62x | -.--% | 10.84B | |
| 20.33x | 2.03x | 10.11x | -.--% | 10.09B | |
| 16.48x | 2.6x | 8.5x | -.--% | 5.86B | |
| 16.77x | 1.54x | 8.61x | 4.86% | 5.81B | |
| 9.13x | 1.62x | 6.62x | -.--% | 5.72B | |
| 17.24x | 1.18x | 13.06x | 1.86% | 3.34B | |
| Average | 16.82x | 1.72x | 9.83x | 1.67% | 15.58B | |
| Weighted average by Cap. | 18.77x | 1.55x | 11.14x | 2.66% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ADS Stock
- ADS Stock
- Valuation adidas AG
Select your edition
All financial news and data tailored to specific country editions
