investorscraft@gmail.com

Intrinsic ValueASICS Corporation (7936.T)

Previous Close¥3,715.00
Intrinsic Value
Upside potential
Previous Close
¥3,715.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

ASICS Corporation is a global leader in the sports footwear and apparel industry, operating under its flagship brands ASICS, ASICSTIGER, and Onitsuka Tiger. The company specializes in performance-driven athletic shoes, apparel, and equipment, catering to professional athletes and fitness enthusiasts alike. With a strong presence across Japan, the Americas, Europe, and Asia, ASICS leverages a hybrid distribution model combining 989 retail stores and e-commerce platforms to maximize market penetration. The brand is renowned for its innovation in biomechanics and cushioning technologies, positioning it as a premium player in the competitive sportswear sector. ASICS maintains a distinct identity by blending heritage craftsmanship with cutting-edge R&D, appealing to both performance-oriented and lifestyle consumers. Its diversified product portfolio and regional adaptability allow it to compete effectively against global giants like Nike and Adidas while maintaining a loyal customer base in niche segments such as running and martial arts.

Revenue Profitability And Efficiency

ASICS reported revenue of JPY 678.5 billion for FY 2024, with net income reaching JPY 63.8 billion, reflecting a robust operating margin. The company generated JPY 104.6 billion in operating cash flow, underscoring efficient working capital management. Capital expenditures of JPY 11.4 billion indicate disciplined reinvestment in growth initiatives, including retail expansion and technological advancements.

Earnings Power And Capital Efficiency

Diluted EPS stood at JPY 88.17, demonstrating ASICS's ability to translate top-line growth into shareholder value. The company's capital efficiency is evident in its balanced approach to debt (JPY 117.3 billion) and cash reserves (JPY 127 billion), ensuring liquidity while funding strategic investments.

Balance Sheet And Financial Health

ASICS maintains a solid financial position with JPY 127 billion in cash and equivalents against total debt of JPY 117.3 billion, yielding a conservative leverage profile. The balance sheet supports ongoing operations and potential M&A activity without compromising stability.

Growth Trends And Dividend Policy

ASICS has demonstrated consistent revenue growth, driven by global demand for performance footwear and direct-to-consumer channels. The company offers a modest dividend of JPY 10 per share, prioritizing reinvestment over aggressive payouts to sustain long-term expansion.

Valuation And Market Expectations

With a market cap of JPY 2.46 trillion and a beta of 1.34, ASICS trades at a premium reflective of its brand equity and growth trajectory. Investors appear to price in expectations for continued international expansion and margin improvement.

Strategic Advantages And Outlook

ASICS's strengths lie in its technical innovation, brand legacy, and omnichannel distribution. The outlook remains positive, supported by rising global health consciousness and the company's ability to capitalize on regional trends, though competition and macroeconomic volatility pose risks.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount