|
End-of-day quote
NEO Exchange
2026-10-09
|
5-day change | 1st Jan Change | ||
| 6.100 CAD | +1.67% |
|
+4.27% | -12.23% |
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 | 26,071 | - | - |
| Change | - | -49.23% | 33.52% | 28.58% | -28.61% | -13.63% | - | - |
| Enterprise Value (EV) 1 | 47,179 | 27,302 | 34,430 | 45,412 | 34,121 | 30,097 | 29,923 | 29,701 |
| Change | - | -42.13% | 26.11% | 31.9% | -24.86% | -11.79% | -0.58% | -0.74% |
| P/E | 23.2x | 38.2x | -438x | 55.3x | 22.5x | 16.2x | 12.9x | 11x |
| PBR | 6.54x | 4.56x | 7.18x | 7.72x | 5.23x | 4.31x | 3.74x | 3.47x |
| 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 | 0.97x | 0.9x | 0.84x |
| EV / Revenue | 2.22x | 1.21x | 1.61x | 1.92x | 1.38x | 1.12x | 1.04x | 0.96x |
| EV / EBITDA | 15x | 13.4x | 23.3x | 17.8x | 10.6x | 8.43x | 7.3x | 6.62x |
| EV / EBIT | 23.8x | 40.8x | 128x | 34x | 16.6x | 12.6x | 10.6x | 9.04x |
| EV / FCF | 18.7x | -22.1x | 16.2x | 19.2x | 87.9x | 15.3x | 12.9x | 11.4x |
| FCF Yield | 5.35% | -4.53% | 6.17% | 5.22% | 1.14% | 6.54% | 7.77% | 8.75% |
| Dividend per Share 2 | 3.3 | 0.7 | 0.7 | 2 | 2.8 | 3.483 | 4.304 | 4.951 |
| Rate of return | 1.3% | 0.55% | 0.38% | 0.84% | 1.66% | 2.32% | 2.87% | 3.3% |
| EPS 2 | 10.9 | 3.34 | -0.42 | 4.28 | 7.51 | 9.238 | 11.62 | 13.62 |
| Distribution rate | 30.3% | 21% | -167% | 46.7% | 37.3% | 37.7% | 37% | 36.3% |
| Net sales 1 | 21,234 | 22,511 | 21,427 | 23,683 | 24,811 | 26,936 | 28,881 | 31,056 |
| EBITDA 1 | 3,135 | 2,044 | 1,480 | 2,545 | 3,210 | 3,571 | 4,098 | 4,487 |
| EBIT 1 | 1,986 | 669 | 268 | 1,337 | 2,056 | 2,382 | 2,813 | 3,287 |
| Net income 1 | 2,116 | 612 | -75 | 764 | 1,340 | 1,580 | 1,956 | 2,227 |
| Net Debt 1 | -1,333 | 2,675 | 1,548 | 3,132 | 3,937 | 4,026 | 3,852 | 3,630 |
| Reference price 2 | 253.20 | 127.46 | 184.16 | 236.80 | 169.05 | 149.85 | 149.85 | 149.85 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 26.95x | 1.24x | 16.54x | 4.71% | 51.56B | |
| 16.22x | 1.12x | 8.43x | 2.32% | 29.19B | |
| 24.69x | 2.89x | 13.16x | 0.99% | 19.32B | |
| 23.63x | 2.42x | 12.02x | -.--% | 11.73B | |
| 11.01x | 1.61x | 6.94x | -.--% | 11.29B | |
| 16.91x | 2.66x | 8.69x | -.--% | 5.99B | |
| 16.61x | 1.47x | 7.87x | 4.75% | 5.77B | |
| 8.8x | 1.57x | 6.42x | -.--% | 5.51B | |
| -15.78x | 0.72x | 15.51x | -.--% | 3.79B | |
| Average | 14.34x | 1.74x | 10.62x | 1.42% | 16.02B | |
| Weighted average by Cap. | 20.31x | 1.63x | 12.24x | 2.48% |
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
- ADI Stock
- Valuation adidas AG
Select your edition
All financial news and data tailored to specific country editions
