Valuation ASICS Corporation

Stocks

Market Closed - Japan Exchange 10:30:00 28/08/2026 +04			5-day change	1st Jan Change
4,601.00 ^JPY	+3.00%		-1.88%	+22.53%

08-14	Asics Corporation Announces Dividend of the Second Quarter End of Fiscal Year Ending December 31, 2026, Payable on August 20, 2026 and Revises Dividend Guidance for the Fiscal Year End of Fiscal Year Ending December 31, 2026	CI
08-14	Asics Corporation Revises Consolidated Earnings Guidance for the Fiscal Year Ending December 31, 2026	CI

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	3,261,699	-	-
Change	-	14.35%	51.67%	174.96%	19.54%	22.58%	-	-
Enterprise Value (EV) ¹	480,931	606,170	827,650	2,156,196	2,647,143	3,166,702	3,109,771	3,052,333
Change	-	26.04%	36.54%	160.52%	22.77%	19.63%	-1.8%	-1.85%
P/E	49.6x	26.8x	22.9x	35.2x	27.2x	25.6x	22.1x	19.8x
PBR	3.2x	3.13x	3.95x	9.55x	9.8x	8.92x	7.19x	5.79x
PEG	-	0x	0.3x	0.4x	0.5x	0.9x	1.4x	1.7x
Capitalization / Revenue	1.16x	1.1x	1.42x	3.28x	3.28x	3.18x	2.86x	2.59x
EV / Revenue	1.19x	1.25x	1.45x	3.18x	3.26x	3.09x	2.73x	2.43x
EV / EBITDA	13.4x	12.1x	11.7x	17.8x	15.7x	14.2x	12.6x	11.3x
EV / EBIT	21.9x	17.8x	15.3x	21.5x	18.6x	16.4x	14.2x	12.5x
EV / FCF	12.3x	-16.9x	11.1x	26.8x	33.5x	32.8x	23x	20.1x
FCF Yield	8.1%	-5.92%	9.01%	3.73%	2.98%	3.05%	4.35%	4.97%
Dividend per Share ²	6	10	16.25	20	28	44	48.08	54
Rate of return	0.94%	1.37%	1.47%	0.64%	0.75%	0.96%	1.05%	1.17%
EPS ²	12.84	27.15	48.13	88.3	138.1	179.7	208.3	232.2
Distribution rate	46.7%	36.8%	33.8%	22.7%	20.3%	24.5%	23.1%	23.3%
Net sales ¹	404,082	484,601	570,463	678,526	810,916	1,025,011	1,140,204	1,257,988
EBITDA ¹	35,996	50,002	70,719	121,353	168,442	223,252	246,997	269,275
EBIT ¹	21,945	34,002	54,215	100,111	142,519	193,409	218,531	243,378
Net income ¹	9,402	19,887	35,272	63,806	98,719	127,421	144,911	162,589
Net Debt ¹	14,175	72,415	18,112	-69,745	-13,738	-94,997	-151,928	-209,366
Reference price ²	637.50	728.50	1,104.50	3,110.00	3,755.00	4,601.00	4,601.00	4,601.00
Nbr of stocks (in thousands)	732,167	732,677	732,945	715,737	708,624	708,911	-	-
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.($)
ASICS CORPORATION	25.6x	3.1x	14.18x	0.96%	20.39B
NIKE, INC.	23.01x	1.32x	15.53x	4.09%	58.75B
ADIDAS AG	16.4x	1.13x	8.52x	2.38%	31.13B
ON HOLDING AG	19.27x	1.86x	9.34x	-.--%	9.64B
FENG TAY ENTERPRISES CO., LTD.	13.65x	0.82x	7.7x	5.03%	2.13B
XTEP INTERNATIONAL HOLDINGS LIMITED	7.71x	0.36x	2.36x	6.83%	1.32B
361 DEGREES INTERNATIONAL LIMITED	5.76x	0.35x	2.07x	7.59%	1.26B
VULCABRAS S.A.	6.79x	1.21x	5.56x	11.5%	808M
HWASEUNG ENTERPRISE CO., LTD.	13.37x	0.35x	5.26x	1.65%	133M
Average	14.62x	1.17x	7.84x	4.45%	13.95B
Weighted average by Cap.	20.90x	1.57x	12.62x	2.97%