Valuation ASICS Corporation OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 10:28:14 2026-07-01 EDT			5-day change	1st Jan Change
28.25 ^USD	0.00%		+7.83%	+13.00%

06-18	OT GROUP CEO on Onitsuka Tiger Spinning off from Asics	MT
06-16	ASICS Opens European Sports Science Institute	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	3,278,009	-	-
Change	-	14.35%	51.67%	174.96%	19.54%	23.19%	-	-
Enterprise Value (EV) ¹	480,931	606,170	827,650	2,156,196	2,647,143	3,154,885	3,084,911	3,010,386
Change	-	26.04%	36.54%	160.52%	22.77%	19.18%	-2.22%	-2.42%
P/E	49.6x	26.8x	22.9x	35.2x	27.2x	26.8x	23.5x	20.7x
PBR	3.2x	3.13x	3.95x	9.55x	9.8x	9.32x	7.52x	6.14x
PEG	-	0x	0.3x	0.4x	0.5x	1.1x	1.7x	1.5x
Capitalization / Revenue	1.16x	1.1x	1.42x	3.28x	3.28x	3.33x	2.99x	2.7x
EV / Revenue	1.19x	1.25x	1.45x	3.18x	3.26x	3.21x	2.81x	2.48x
EV / EBITDA	13.4x	12.1x	11.7x	17.8x	15.7x	15.1x	13.2x	11.6x
EV / EBIT	21.9x	17.8x	15.3x	21.5x	18.6x	17.4x	14.9x	13x
EV / FCF	12.3x	-16.9x	11.1x	26.8x	33.5x	30.4x	23.6x	20.5x
FCF Yield	8.1%	-5.92%	9.01%	3.73%	2.98%	3.29%	4.24%	4.88%
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%	0.82%	0.99%	1.13%
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	4,624.00	4,624.00	4,624.00
Nbr of stocks (in thousands)	732,167	732,677	732,945	715,737	708,624	708,912	-	-
Announcement Date	2/10/22	2/10/23	2/9/24	2/14/25	2/13/26	-	-	-

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.($)
NIKE, INC.	29.24x	1.47x	19.42x	3.67%	65.29B
ADIDAS AG	19.47x	1.36x	10.06x	2.05%	37.17B
ON HOLDING AG	24.36x	2.4x	12.13x	-.--%	12.19B
FENG TAY ENTERPRISES CO., LTD.	14.51x	0.82x	6.42x	6.03%	2.12B
XTEP INTERNATIONAL HOLDINGS LIMITED	7.33x	0.34x	2.27x	6.98%	1.33B
361 DEGREES INTERNATIONAL LIMITED	5.1x	0.2x	1.16x	8.65%	1.15B
VULCABRAS S.A.	7.24x	1.28x	5.84x	8.46%	857M
HWASEUNG ENTERPRISE CO., LTD.	13.66x	0.35x	5.3x	1.61%	123M
Average	15.11x	1.03x	7.82x	4.68%	15.03B
Weighted average by Cap.	24.82x	1.49x	15.08x	2.96%