ASICS Corporation
7936・Prime Market・Other Products
ASICS Corporation7936
ASICS Corporation7936
Reference Indicators
Market Cap
35,329¥100M
P/E (Forecast)
31.3x
P/B
12.6x
Dividend Yield (Forecast)
0.79%
ROE
39.1%
EV/EBITDA
20.5x
Financial Summary
Unit: ¥M
| Item | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 |
|---|---|---|---|---|---|
Net Sales | 404,082 | 484,601 | 570,463 | 678,526 | 810,916 |
Cost of Sales | 204,250 | 243,894 | 273,566 | 299,648 | 350,283 |
Gross Profit | 199,878 | 240,706 | 296,896 | 378,878 | 460,632 |
SG&A Expenses | 177,932 | 206,704 | 242,680 | 278,766 | 318,112 |
Operating Income | 21,945 | 34,002 | 54,215 | 100,111 | 142,519 |
Non-operating Income | 3,350 | 4,343 | 5,301 | 5,745 | 4,580 |
Non-operating Expenses | 3,129 | 7,431 | 8,845 | 13,255 | 7,804 |
Ordinary Income | 22,166 | 30,913 | 50,670 | 92,601 | 139,295 |
Extraordinary Income | 114 | 635 | 8,418 | 7,174 | 2,313 |
Extraordinary Losses | 8,159 | 2,846 | 8,516 | 6,531 | 2,859 |
Pre-tax Income | 14,120 | 28,703 | 50,572 | 93,244 | 138,749 |
Income Taxes | 4,740 | 8,693 | 15,119 | 29,299 | 39,920 |
Net Income | 9,402 | 19,887 | 35,272 | 63,806 | 98,719 |
EBITDA | 36,292 | 50,419 | 71,330 | 121,353 | 168,442 |
Gross Margin | 49.5% | 49.7% | 52.0% | 55.8% | 56.8% |
Operating Margin | 5.4% | 7.0% | 9.5% | 14.8% | 17.6% |
ROA | 2.7% | 4.7% | 7.6% | 12.3% | 16.8% |
ROE | 6.9% | 12.6% | 18.8% | 29.1% | 39.1% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| その他地域 | 52,077 | 8,107 | 15.6% |
| 日本地域 | 156,385 | 44,734 | 28.6% |
| 北米地域 | 141,192 | 16,018 | 11.3% |
| 欧州地域 | 225,805 | 36,746 | 16.3% |
| 中華圏地域 | 120,236 | 25,099 | 20.9% |
| オセアニア地域 | 49,649 | 7,927 | 16.0% |
| 東南・南アジア地域 | 49,745 | 10,946 | 22.0% |
| その他 | 15,657 | -1,192 | -7.6% |