Valuation adidas AG NEO Exchange

Stocks

End-of-day quote NEO Exchange Other stock markets 2026-08-07			5-day change	1st Jan Change
6.790 ^CAD	+0.44%		+4.62%	-2.30%

08-07	Under Armour forecasts steeper annual sales decline on weak North America demand	RE
08-05	UBS Downgrades Adidas Rating, Price Target Amid Expected Gross Margin Pressures	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	28,541	-	-
Change	-	-49.23%	33.52%	28.58%	-28.61%	-5.44%	-	-
Enterprise Value (EV) ¹	47,179	27,302	34,430	45,412	34,121	29,509	29,192	27,633
Change	-	-42.13%	26.11%	31.9%	-24.86%	-13.52%	-1.07%	-5.34%
P/E	23.2x	38.2x	-438x	55.3x	22.5x	17.4x	14.1x	11.9x
PBR	6.54x	4.56x	7.18x	7.72x	5.23x	4.61x	3.97x	3.62x
PEG	-	-0.6x	4x	-0x	0.3x	0.7x	0.6x	0.6x
Capitalization / Revenue	2.28x	1.09x	1.53x	1.79x	1.22x	1.06x	0.99x	0.92x
EV / Revenue	2.22x	1.21x	1.61x	1.92x	1.38x	1.1x	1.01x	0.89x
EV / EBITDA	15x	13.4x	23.3x	17.8x	10.6x	8.22x	7.13x	6.12x
EV / EBIT	23.8x	40.8x	128x	34x	16.6x	12x	10.1x	8.42x
EV / FCF	18.7x	-22.1x	16.2x	19.2x	87.9x	19.1x	15.8x	12.6x
FCF Yield	5.35%	-4.53%	6.17%	5.22%	1.14%	5.24%	6.32%	7.93%
Dividend per Share ²	3.3	0.7	0.7	2	2.8	3.674	4.444	5.114
Rate of return	1.3%	0.55%	0.38%	0.84%	1.66%	2.24%	2.71%	3.12%
EPS ²	10.9	3.34	-0.42	4.28	7.51	9.402	11.66	13.82
Distribution rate	30.3%	21%	-167%	46.7%	37.3%	39.1%	38.1%	37%
Net sales ¹	21,234	22,511	21,427	23,683	24,811	26,929	28,869	31,019
EBITDA ¹	3,135	2,044	1,480	2,545	3,210	3,588	4,097	4,517
EBIT ¹	1,986	669	268	1,337	2,056	2,463	2,897	3,282
Net income ¹	2,116	612	-75	764	1,340	1,541	1,826	2,284
Net Debt ¹	-1,333	2,675	1,548	3,132	3,937	968	651	-908
Reference price ²	253.20	127.46	184.16	236.80	169.05	164.05	164.05	164.05
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

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.	24.39x	1.4x	16.41x	3.98%	62.31B
ADIDAS AG	17.53x	1.21x	9.06x	2.23%	33.04B
ASICS CORPORATION	28.26x	3.42x	16.15x	0.77%	22.14B
ON HOLDING AG	24.9x	2.48x	12.44x	-.--%	12.36B
FENG TAY ENTERPRISES CO., LTD.	14.46x	0.84x	6.8x	5.36%	2.13B
361 DEGREES INTERNATIONAL LIMITED	5.77x	0.31x	1.8x	7.68%	1.27B
XTEP INTERNATIONAL HOLDINGS LIMITED	7.13x	0.32x	2.1x	7.22%	1.26B
HWASEUNG ENTERPRISE CO., LTD.	14.27x	0.36x	5.38x	1.54%	138M
Average	17.09x	1.29x	8.77x	3.6%	16.83B
Weighted average by Cap.	22.89x	1.75x	13.76x	2.74%