Valuation ASICS Corporation Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 10:06:57 06/08/2026 +04			5-day change	1st Jan Change
27.00 ^EUR	+0.75%		+6.30%	+32.35%

07-07	FP Movement and ASICS Enter First-Ever Footwear Collaboration	CI
06-18	OT GROUP CEO on Onitsuka Tiger Spinning off from Asics	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	3,507,696	-	-
Change	-	14.35%	51.67%	174.96%	19.54%	31.82%	-	-
Enterprise Value (EV) ¹	480,931	606,170	827,650	2,156,196	2,647,143	3,384,572	3,314,599	3,240,073
Change	-	26.04%	36.54%	160.52%	22.77%	27.86%	-2.07%	-2.25%
P/E	49.6x	26.8x	22.9x	35.2x	27.2x	28.3x	24.9x	21.9x
PBR	3.2x	3.13x	3.95x	9.55x	9.8x	9.97x	7.94x	6.46x
PEG	-	0x	0.3x	0.4x	0.5x	1.1x	1.9x	1.6x
Capitalization / Revenue	1.16x	1.1x	1.42x	3.28x	3.28x	3.55x	3.18x	2.88x
EV / Revenue	1.19x	1.25x	1.45x	3.18x	3.26x	3.42x	3.01x	2.66x
EV / EBITDA	13.4x	12.1x	11.7x	17.8x	15.7x	16.2x	14.1x	12.4x
EV / EBIT	21.9x	17.8x	15.3x	21.5x	18.6x	18.4x	15.9x	13.8x
EV / FCF	12.3x	-16.9x	11.1x	26.8x	33.5x	32.5x	24.7x	21.7x
FCF Yield	8.1%	-5.92%	9.01%	3.73%	2.98%	3.08%	4.04%	4.61%
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%	0.77%	0.92%	1.06%
EPS ²	12.84	27.15	48.13	88.3	138.1	175.1	198.5	226
Distribution rate	46.7%	36.8%	33.8%	22.7%	20.3%	21.7%	23%	23.2%
Net sales ¹	404,082	484,601	570,463	678,526	810,916	988,464	1,102,034	1,219,815
EBITDA ¹	35,996	50,002	70,719	121,353	168,442	209,560	235,056	261,119
EBIT ¹	21,945	34,002	54,215	100,111	142,519	183,560	208,202	234,193
Net income ¹	9,402	19,887	35,272	63,806	98,719	124,195	139,390	157,658
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	4,948.00	4,948.00	4,948.00
Nbr of stocks (in thousands)	732,167	732,677	732,945	715,737	708,624	708,912	-	-
Announcement Date	10/02/22	10/02/23	09/02/24	14/02/25	13/02/26	-	-	-

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.	24.66x	1.41x	16.58x	3.93%	62.97B
ADIDAS AG	17.34x	1.2x	8.97x	2.25%	32.74B
ASICS CORPORATION	28.08x	3.4x	16.04x	0.77%	22.12B
ON HOLDING AG	25.3x	2.52x	12.71x	-.--%	12.64B
FENG TAY ENTERPRISES CO., LTD.	13.98x	0.81x	6.57x	5.54%	2.06B
XTEP INTERNATIONAL HOLDINGS LIMITED	7.23x	0.33x	2.16x	7.12%	1.28B
361 DEGREES INTERNATIONAL LIMITED	5.83x	0.31x	1.84x	7.61%	1.28B
HWASEUNG ENTERPRISE CO., LTD.	14.23x	0.36x	5.37x	1.55%	138M
Average	17.08x	1.29x	8.78x	3.6%	16.9B
Weighted average by Cap.	22.99x	1.76x	13.85x	2.73%