1.17%
9.59%
17.53%
9.68%
44.47%
7.12%
-11.40%

Company Description

adidas AG, together with its subsidiaries, designs, develops, distributes, and markets athletic and sports lifestyle products worldwide.It offers footwear; apparel; and accessories and gear, such as bags and balls under the adidas brand.It sells its products through approximately 2,200 own-retail stores; mono-branded franchise stores and shop-in-shops; and wholesale and its e-commerce channels.


The company was formerly known as adidas-Salomon AG and changed its name to adidas AG in June 2006.adidas AG was founded in 1920 and is headquartered in Herzogenaurach, Germany.

Market Data

Last Price 259.5
Change Percentage 1.17%
Open 257.4
Previous Close 256.5
Market Cap ( Millions) 46333
Volume 260196
Year High 262.8
Year Low 160.2
M A 50 238.36
M A 200 227.65

Financial Ratios

FCF Yield 4.91%
Dividend Yield 0.27%
ROE 7.80%
Debt / Equity 108.20%
Net Debt / EBIDTA 202.26%
Price To Book 8.98
Price Earnings Ratio 121.35
Price To FCF 20.38
Price To sales 2.06
EV / EBITDA 26.66

News

Business Breakdown

Expected Mid-Term Growth

Segment n°1 -> Footwear

Expected Growth : 7 %

What the company do ?

Adidas AG's footwear segment offers a wide range of athletic and casual shoes, including iconic styles like Superstar and Stan Smith, as well as innovative performance footwear.

Why we expect these perspectives ?

Adidas' 7% growth in footwear is driven by increasing popularity of athleisure wear, successful marketing campaigns, and strategic partnerships with influencers and celebrities. Additionally, the company's focus on sustainability and digitalization, such as online sales and mobile apps, has contributed to the growth. Furthermore, Adidas' efforts to expand in emerging markets, particularly in Asia, have also boosted sales.

Segment n°2 -> Apparel

Expected Growth : 9 %

What the company do ?

Adidas AG's Apparel segment includes sports-inspired and sports-performance clothing, footwear, and accessories for men, women, and kids, featuring popular brands like Adidas, Reebok, and TaylorMade.

Why we expect these perspectives ?

Adidas' 9% apparel growth driven by strong brand recognition, innovative products, and strategic partnerships. Increased focus on sustainability, digital marketing, and e-commerce expansion also contribute to growth. Additionally, the company's diversification into new markets, such as Asia and Latin America, and its efforts to revamp its supply chain and logistics operations support revenue growth.

Segment n°3 -> Accessories and Gear

Expected Growth : 8 %

What the company do ?

Accessories and Gear from adidas AG refers to a range of products such as bags, hats, watches, and athletic equipment that complement athletic wear.

Why we expect these perspectives ?

Strong brand recognition, increasing popularity of athleisure wear, and strategic partnerships with influencers and sports teams drive growth in Accessories and Gear segment. Additionally, adidas' focus on digital marketing, e-commerce expansion, and innovative product designs also contribute to the 8% growth.

Adidas Ag Products

Product Range What is it ?
Footwear Adidas offers a wide range of footwear products, including running, football, basketball, tennis, and lifestyle shoes.
Apparel Adidas provides a variety of apparel products, including tops, bottoms, dresses, and outerwear for men, women, and kids.
Accessories Adidas offers a range of accessories, including bags, hats, scarves, socks, and watches.
Equipment Adidas provides equipment for various sports, including footballs, basketballs, and athletic training gear.
Outdoor Gear Adidas offers outdoor gear, including hiking boots, trail running shoes, and outdoor apparel.
Team Sports Adidas provides team sports products, including football, basketball, and baseball gear.
Lifestyle Adidas offers lifestyle products, including fashion shoes, apparel, and accessories.

adidas AG's Porter Forces

Adidas faces moderate threat from substitutes, as consumers have limited alternatives for high-quality athletic footwear and apparel. However, the rise of athleisure wear and increasing popularity of fashion brands may pose a threat to Adidas' market share.

Adidas' customers have low bargaining power due to the company's strong brand reputation and limited availability of substitutes. Additionally, Adidas' focus on innovation and sustainability may reduce customers' ability to negotiate prices.

Adidas' suppliers have moderate bargaining power due to the company's dependence on a few large suppliers for raw materials. However, Adidas' strong relationships with suppliers and its efforts to improve supply chain transparency may mitigate this risk.

The threat of new entrants is low due to the high barriers to entry in the athletic footwear and apparel industry. New entrants would need to invest heavily in research and development, marketing, and distribution to compete with established brands like Adidas.

The athletic footwear and apparel industry is highly competitive, with Adidas facing intense rivalry from Nike, Under Armour, and other brands. The company must continuously innovate and invest in marketing and branding to maintain its market share.

Capital Structure

Value
Debt Weight 43.48%
Debt Cost 3.95%
Equity Weight 56.52%
Equity Cost 9.36%
WACC 7.01%
Leverage 76.94%

Historical Valuation

Price/Earnings Ratio

Margin Valuation

Peers Valuation

Competitors

Company Rational
MC.PA LVMH Moët Hennessy - Louis Vuitton, Société Européenne operates as a luxury goods company worldwide. The company offers champagnes, wines, and spirits under the Clos des Lambrays, Château d'Yquem, Dom …
ALDLT.PA Delta Plus Group designs, manufactures, and distributes a range of personal protective equipment worldwide. It provides head protection products, including eyewear, skull, hearing, and respiratory protection products; and hand protection …
RACE.MI Ferrari N.V., through its subsidiaries, designs, engineers, produces, and sells luxury performance sports cars. The company offers sports, GT, and special series cars; limited edition hyper cars; one-off and track …
AMS.MC Amadeus IT Group, S.A., together with its subsidiaries, operates as a transaction processor for the travel and tourism industry worldwide. The company operates through two segments, Distribution and IT Solutions. …
CPG.L Compass Group PLC operates as a food and support services company in North America, Europe, and internationally. The company offers support services, such as cleaning in hospitals; reception services at …

Peers Metrics

DCF BETA

Parameters

Short Term Growth
Short term Time
Long-Term Growth
WACC
Target Price
259.5$
Current Price
259.5$
Potential
-0.00%

Expected Cash-Flows

Scoring Insights

Peers Group Analysis

🥇

Ferrari Logo
Ferrari
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

🥈

Compass Group Logo
Compass Group
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

🥉

Amadeus IT Logo
Amadeus IT
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

4

Delta Plus Logo
Delta Plus
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

5

LVMH Logo
LVMH
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

6

Adidas Logo
Adidas
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->