Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |