Valuation ASICS Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-06-19 EDT			5-day change	1st Jan Change
4,363.00 ^JPY	-0.77%		-1.96%	+16.19%

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	3,092,983	-	-
Change	-	14.35%	51.67%	174.96%	19.54%	16.24%	-	-
Enterprise Value (EV) ¹	480,931	606,170	827,650	2,156,196	2,647,143	2,985,004	2,922,125	2,853,124
Change	-	26.04%	36.54%	160.52%	22.77%	12.76%	-2.11%	-2.36%
P/E	49.6x	26.8x	22.9x	35.2x	27.2x	25.4x	22.2x	19.6x
PBR	3.2x	3.13x	3.95x	9.55x	9.8x	9.08x	7.26x	5.93x
PEG	-	0x	0.3x	0.4x	0.5x	1x	1.6x	1.5x
Capitalization / Revenue	1.16x	1.1x	1.42x	3.28x	3.28x	3.15x	2.83x	2.56x
EV / Revenue	1.19x	1.25x	1.45x	3.18x	3.26x	3.04x	2.67x	2.36x
EV / EBITDA	13.4x	12.1x	11.7x	17.8x	15.7x	14.3x	12.5x	10.9x
EV / EBIT	21.9x	17.8x	15.3x	21.5x	18.6x	16.5x	14.2x	12.3x
EV / FCF	12.3x	-16.9x	11.1x	26.8x	33.5x	28.8x	22.4x	19.4x
FCF Yield	8.1%	-5.92%	9.01%	3.73%	2.98%	3.47%	4.47%	5.15%
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%	0.87%	1.05%	1.2%
EPS ²	12.84	27.15	48.13	88.3	138.1	172	196.4	222.9
Distribution rate	46.7%	36.8%	33.8%	22.7%	20.3%	22%	23.3%	23.5%
Net sales ¹	404,082	484,601	570,463	678,526	810,916	981,020	1,093,902	1,209,601
EBITDA ¹	35,996	50,002	70,719	121,353	168,442	208,416	234,541	260,642
EBIT ¹	21,945	34,002	54,215	100,111	142,519	181,348	206,011	231,169
Net income ¹	9,402	19,887	35,272	63,806	98,719	122,014	138,130	155,944
Net Debt ¹	14,175	72,415	18,112	-69,745	-13,738	-107,979	-170,858	-239,858
Reference price ²	637.50	728.50	1,104.50	3,110.00	3,755.00	4,363.00	4,363.00	4,363.00
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.($)
ASICS CORPORATION	25.36x	3.04x	14.32x	0.87%	19.18B
NIKE, INC.	30.13x	1.5x	19.87x	3.59%	66.94B
ADIDAS AG	18.68x	1.31x	9.63x	2.19%	35.18B
ON HOLDING AG	25.93x	2.56x	12.96x	-.--%	12.87B
FENG TAY ENTERPRISES CO., LTD.	14.23x	0.87x	6.67x	5.69%	2.26B
XTEP INTERNATIONAL HOLDINGS LIMITED	7.65x	0.36x	2.44x	6.68%	1.4B
361 DEGREES INTERNATIONAL LIMITED	5.29x	0.22x	1.29x	8.35%	1.2B
VULCABRAS S.A.	7.38x	1.3x	5.93x	8.3%	879M
HWASEUNG ENTERPRISE CO., LTD.	14.6x	0.36x	5.42x	1.51%	131M
Average	16.58x	1.28x	8.73x	4.13%	15.56B
Weighted average by Cap.	25.36x	1.73x	15.25x	2.67%