ADIDAS AG (ADS.DE) Fundamental Analysis & Valuation

FRA:ADS • DE000A1EWWW0

Current stock price

146.4 EUR
+4.55 (+3.21%)
Last:

This ADS.DE fundamental analysis includes valuation metrics, fair value assessment, financial health analysis, profitability trends, growth metrics and dividend sustainability analysis.

5

1. ADS.DE Profitability Analysis

1.1 Basic Checks

  • ADS had positive earnings in the past year.
  • ADS had a positive operating cash flow in the past year.
  • Of the past 5 years ADS 4 years were profitable.
  • ADS had a positive operating cash flow in 4 of the past 5 years.
ADS.DE Yearly Net Income VS EBIT VS OCF VS FCFADS.DE Yearly Net Income VS EBIT VS OCF VS FCFYearly Net Income VS EBIT VS OCF VS FCF 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 0 1B -1B 2B 3B

1.2 Ratios

  • Looking at the Return On Assets, with a value of 6.61%, ADS is in line with its industry, outperforming 60.00% of the companies in the same industry.
  • ADS has a better Return On Equity (23.18%) than 75.56% of its industry peers.
  • ADS's Return On Invested Capital of 13.73% is fine compared to the rest of the industry. ADS outperforms 71.11% of its industry peers.
  • Measured over the past 3 years, the Average Return On Invested Capital for ADS is below the industry average of 12.70%.
  • The 3 year average ROIC (8.16%) for ADS is below the current ROIC(13.73%), indicating increased profibility in the last year.
Industry RankSector Rank
ROA 6.61%
ROE 23.18%
ROIC 13.73%
ROA(3y)3.3%
ROA(5y)4.49%
ROE(3y)11.84%
ROE(5y)15.18%
ROIC(3y)8.16%
ROIC(5y)8.37%
ADS.DE Yearly ROA, ROE, ROICADS.DE Yearly ROA, ROE, ROICYearly ROA, ROE, ROIC 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 0 10 20

1.3 Margins

  • ADS's Profit Margin of 5.40% is in line compared to the rest of the industry. ADS outperforms 51.11% of its industry peers.
  • In the last couple of years the Profit Margin of ADS has grown nicely.
  • ADS has a Operating Margin of 8.29%. This is in the lower half of the industry: ADS underperforms 60.00% of its industry peers.
  • In the last couple of years the Operating Margin of ADS has grown nicely.
  • With a Gross Margin value of 51.61%, ADS is not doing good in the industry: 68.89% of the companies in the same industry are doing better.
  • In the last couple of years the Gross Margin of ADS has remained more or less at the same level.
Industry RankSector Rank
OM 8.29%
PM (TTM) 5.4%
GM 51.61%
OM growth 3Y30.01%
OM growth 5Y12.18%
PM growth 3Y25.71%
PM growth 5Y18.17%
GM growth 3Y2.96%
GM growth 5Y0.63%
ADS.DE Yearly Profit, Operating, Gross MarginsADS.DE Yearly Profit, Operating, Gross MarginsYearly Profit, Operating, Gross Margins 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 0 10 20 30 40 50

More info and screens

ROAROEROICOperating and Profit MarginShow most profitable peers

3

2. ADS.DE Health Analysis

2.1 Basic Checks

  • ADS has a Return on Invested Capital (ROIC), which is well above the Cost of Capital (WACC), which means it is creating value.
  • The number of shares outstanding for ADS remains at a similar level compared to 1 year ago.
  • The number of shares outstanding for ADS has been reduced compared to 5 years ago.
  • The debt/assets ratio for ADS is higher compared to a year ago.
ADS.DE Yearly Shares OutstandingADS.DE Yearly Shares OutstandingYearly Shares Outstanding 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 50M 100M 150M 200M
ADS.DE Yearly Total Debt VS Total AssetsADS.DE Yearly Total Debt VS Total AssetsYearly Total Debt VS Total Assets 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 5B 10B 15B 20B

2.2 Solvency

  • An Altman-Z score of 3.17 indicates that ADS is not in any danger for bankruptcy at the moment.
  • ADS has a Altman-Z score (3.17) which is comparable to the rest of the industry.
  • The Debt to FCF ratio of ADS is 20.27, which is on the high side as it means it would take ADS, 20.27 years of fcf income to pay off all of its debts.
  • The Debt to FCF ratio of ADS (20.27) is worse than 71.11% of its industry peers.
  • A Debt/Equity ratio of 0.75 indicates that ADS is somewhat dependend on debt financing.
  • ADS has a Debt to Equity ratio of 0.75. This is comparable to the rest of the industry: ADS outperforms 44.44% of its industry peers.
Industry RankSector Rank
Debt/Equity 0.75
Debt/FCF 20.27
Altman-Z 3.17
ROIC/WACC2.01
WACC6.82%
ADS.DE Yearly LT Debt VS Equity VS FCFADS.DE Yearly LT Debt VS Equity VS FCFYearly LT Debt VS Equity VS FCF 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 0 2B 4B 6B

2.3 Liquidity

  • A Current Ratio of 1.32 indicates that ADS should not have too much problems paying its short term obligations.
  • The Current ratio of ADS (1.32) is worse than 73.33% of its industry peers.
  • ADS has a Quick Ratio of 1.32. This is a bad value and indicates that ADS is not financially healthy enough and could expect problems in meeting its short term obligations.
  • ADS has a worse Quick ratio (0.68) than 68.89% of its industry peers.
Industry RankSector Rank
Current Ratio 1.32
Quick Ratio 0.68
ADS.DE Yearly Current Assets VS Current LiabilitesADS.DE Yearly Current Assets VS Current LiabilitesYearly Current Assets VS Current Liabilites 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2B 4B 6B 8B 10B

More info and screens

WACCDebt/EquityHow to determine the health of a companyAltman-Z scoreShow peers with great health

6

3. ADS.DE Growth Analysis

3.1 Past

  • ADS shows a strong growth in Earnings Per Share. In the last year, the EPS has been growing by 76.36%, which is quite impressive.
  • The Earnings Per Share has been growing by 27.43% on average over the past years. This is a very strong growth
  • The Revenue has been growing slightly by 4.76% in the past year.
  • ADS shows a small growth in Revenue. Measured over the last years, the Revenue has been growing by 6.12% yearly.
EPS 1Y (TTM)76.36%
EPS 3Y81.87%
EPS 5Y27.43%
EPS Q2Q%261.54%
Revenue 1Y (TTM)4.76%
Revenue growth 3Y3.3%
Revenue growth 5Y6.12%
Sales Q2Q%1.86%

3.2 Future

  • Based on estimates for the next years, ADS will show a quite strong growth in Earnings Per Share. The EPS will grow by 17.34% on average per year.
  • The Revenue is expected to grow by 7.60% on average over the next years.
EPS Next Y29.19%
EPS Next 2Y25.36%
EPS Next 3Y22.44%
EPS Next 5Y17.34%
Revenue Next Year5.84%
Revenue Next 2Y6.69%
Revenue Next 3Y6.96%
Revenue Next 5Y7.6%

3.3 Evolution

  • The estimated forward EPS growth is still strong, although it is decreasing when compared to the stronger growth in the past years.
  • The Revenue growth rate is accelerating: in the next years the growth will be better than in the last years.
ADS.DE Yearly Revenue VS EstimatesADS.DE Yearly Revenue VS EstimatesYearly Revenue VS Estimates 2015 2017 2019 2021 2023 2025 2027 2029 2031 2033 10B 20B 30B 40B
ADS.DE Yearly EPS VS EstimatesADS.DE Yearly EPS VS EstimatesYearly EPS VS Estimates 2015 2017 2019 2021 2023 2025 2027 2029 2031 2033 0 5 10 15 20

More info and screens

Find the best growth stocksShow best growing peers

5

4. ADS.DE Valuation Analysis

4.1 Price/Earnings Ratio

  • ADS is valuated rather expensively with a Price/Earnings ratio of 19.62.
  • Based on the Price/Earnings ratio, ADS is valued a bit cheaper than 68.89% of the companies in the same industry.
  • When comparing the Price/Earnings ratio of ADS to the average of the S&P500 Index (27.87), we can say ADS is valued slightly cheaper.
  • With a Price/Forward Earnings ratio of 15.19, ADS is valued correctly.
  • 77.78% of the companies in the same industry are more expensive than ADS, based on the Price/Forward Earnings ratio.
  • ADS's Price/Forward Earnings ratio indicates a rather cheap valuation when compared to the S&P500 average which is at 38.51.
Industry RankSector Rank
PE 19.62
Fwd PE 15.19
ADS.DE Price Earnings VS Forward Price EarningsADS.DE Price Earnings VS Forward Price Earnings ChartPrice Earnings - Forward Price Earnings PE FPE 10 20 30

4.2 Price Multiples

  • Based on the Enterprise Value to EBITDA ratio, ADS is valued a bit cheaper than the industry average as 66.67% of the companies are valued more expensively.
  • 71.11% of the companies in the same industry are cheaper than ADS, based on the Price/Free Cash Flow ratio.
Industry RankSector Rank
P/FCF 96.18
EV/EBITDA 8.86
ADS.DE Per share dataADS.DE EPS, Sales, OCF, FCF, BookValue per sharePer Share Data Per Share 20 40 60 80 100

4.3 Compensation for Growth

  • The low PEG Ratio(NY), which compensates the Price/Earnings for growth, indicates a rather cheap valuation of the company.
  • A more expensive valuation may be justified as ADS's earnings are expected to grow with 22.44% in the coming years.
PEG (NY)0.67
PEG (5Y)0.72
EPS Next 2Y25.36%
EPS Next 3Y22.44%

More info and screens

Price/EarningsPrice/FCFFCF per shareEV/EBITDAPEG RATIOShow best valued peers

3

5. ADS.DE Dividend Analysis

5.1 Amount

  • ADS has a Yearly Dividend Yield of 2.04%.
  • ADS's Dividend Yield is comparable with the industry average which is at 2.14.
  • ADS's Dividend Yield is comparable with the S&P500 average which is at 1.82.
Industry RankSector Rank
Dividend Yield 2.04%

5.2 History

Dividend Growth(5Y)N/A
Div Incr Years1
Div Non Decr Years3
ADS.DE Yearly Dividends per shareADS.DE Yearly Dividends per shareYearly Dividends per share 2019 2020 2021 2022 2023 2024 2025 2026 1 2 3

5.3 Sustainability

  • ADS pays out 26.66% of its income as dividend. This is a sustainable payout ratio.
DP26.66%
EPS Next 2Y25.36%
EPS Next 3Y22.44%
ADS.DE Yearly Income VS Free CF VS DividendADS.DE Yearly Income VS Free CF VS DividendYearly Income VS Free CF VS Dividend 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 0 1B -1B 2B
ADS.DE Dividend Payout.ADS.DE Dividend Payout, showing the Payout Ratio.ADS.DE Dividend Payout.PayoutRetained Earnings

More info and screens

Find the best dividend stocksShow peers with best dividend

ADS.DE Fundamentals: All Metrics, Ratios and Statistics

ADIDAS AG

FRA:ADS (4/17/2026, 7:00:00 PM)

146.4

+4.55 (+3.21%)

Chartmill FA Rating
GICS IndustryGroupConsumer Durables & Apparel
GICS IndustryTextiles, Apparel & Luxury Goods
Earnings (Last)03-04
Earnings (Next)04-29
Inst Owners48.67%
Inst Owner ChangeN/A
Ins OwnersN/A
Ins Owner ChangeN/A
Market Cap26.35B
Revenue(TTM)24.81B
Net Income(TTM)1.34B
Analysts80
Price Target209.06 (42.8%)
Short Float %N/A
Short RatioN/A
Dividend
Industry RankSector Rank
Dividend Yield 2.04%
Yearly Dividend2
Dividend Growth(5Y)N/A
DP26.66%
Div Incr Years1
Div Non Decr Years3
Ex-DateN/A
Surprises & Revisions
EPS beat(2)1
Avg EPS beat(2)1.03%
Min EPS beat(2)-3.88%
Max EPS beat(2)5.95%
EPS beat(4)3
Avg EPS beat(4)5.29%
Min EPS beat(4)-3.88%
Max EPS beat(4)15.64%
EPS beat(8)6
Avg EPS beat(8)7.83%
EPS beat(12)8
Avg EPS beat(12)13.3%
EPS beat(16)11
Avg EPS beat(16)6.59%
Revenue beat(2)0
Avg Revenue beat(2)-1.92%
Min Revenue beat(2)-2.31%
Max Revenue beat(2)-1.52%
Revenue beat(4)0
Avg Revenue beat(4)-2.59%
Min Revenue beat(4)-5.34%
Max Revenue beat(4)-1.17%
Revenue beat(8)2
Avg Revenue beat(8)-1.18%
Revenue beat(12)5
Avg Revenue beat(12)-0.44%
Revenue beat(16)6
Avg Revenue beat(16)-0.64%
PT rev (1m)-8.72%
PT rev (3m)-10.76%
EPS NQ rev (1m)4.04%
EPS NQ rev (3m)1.12%
EPS NY rev (1m)-10.16%
EPS NY rev (3m)-10.88%
Revenue NQ rev (1m)-0.2%
Revenue NQ rev (3m)-3.33%
Revenue NY rev (1m)-1.56%
Revenue NY rev (3m)-2.17%
Valuation
Industry RankSector Rank
PE 19.62
Fwd PE 15.19
P/S 1.06
P/FCF 96.18
P/OCF 35.09
P/B 4.56
P/tB 6.38
EV/EBITDA 8.86
EPS(TTM)7.46
EY5.1%
EPS(NY)9.64
Fwd EY6.58%
FCF(TTM)1.52
FCFY1.04%
OCF(TTM)4.17
OCFY2.85%
SpS137.84
BVpS32.09
TBVpS22.94
PEG (NY)0.67
PEG (5Y)0.72
Graham Number73.3902 (-49.87%)
Profitability
Industry RankSector Rank
ROA 6.61%
ROE 23.18%
ROCE 18.41%
ROIC 13.73%
ROICexc 16.98%
ROICexgc 20.76%
OM 8.29%
PM (TTM) 5.4%
GM 51.61%
FCFM 1.1%
ROA(3y)3.3%
ROA(5y)4.49%
ROE(3y)11.84%
ROE(5y)15.18%
ROIC(3y)8.16%
ROIC(5y)8.37%
ROICexc(3y)10.23%
ROICexc(5y)10.8%
ROICexgc(3y)12.64%
ROICexgc(5y)13.22%
ROCE(3y)10.94%
ROCE(5y)11.22%
ROICexgc growth 3Y36.39%
ROICexgc growth 5Y12.06%
ROICexc growth 3Y36.22%
ROICexc growth 5Y15.12%
OM growth 3Y30.01%
OM growth 5Y12.18%
PM growth 3Y25.71%
PM growth 5Y18.17%
GM growth 3Y2.96%
GM growth 5Y0.63%
F-Score8
Asset Turnover1.22
Health
Industry RankSector Rank
Debt/Equity 0.75
Debt/FCF 20.27
Debt/EBITDA 1.34
Cap/Depr 41.33%
Cap/Sales 1.92%
Interest Coverage 9.35
Cash Conversion 23.4%
Profit Quality 20.46%
Current Ratio 1.32
Quick Ratio 0.68
Altman-Z 3.17
F-Score8
WACC6.82%
ROIC/WACC2.01
Cap/Depr(3y)42.54%
Cap/Depr(5y)47.24%
Cap/Sales(3y)2.18%
Cap/Sales(5y)2.56%
Profit Quality(3y)N/A
Profit Quality(5y)N/A
High Growth Momentum
Growth
EPS 1Y (TTM)76.36%
EPS 3Y81.87%
EPS 5Y27.43%
EPS Q2Q%261.54%
EPS Next Y29.19%
EPS Next 2Y25.36%
EPS Next 3Y22.44%
EPS Next 5Y17.34%
Revenue 1Y (TTM)4.76%
Revenue growth 3Y3.3%
Revenue growth 5Y6.12%
Sales Q2Q%1.86%
Revenue Next Year5.84%
Revenue Next 2Y6.69%
Revenue Next 3Y6.96%
Revenue Next 5Y7.6%
EBIT growth 1Y53.78%
EBIT growth 3Y34.3%
EBIT growth 5Y19.05%
EBIT Next Year77.78%
EBIT Next 3Y29.66%
EBIT Next 5Y21.42%
FCF growth 1Y-88.44%
FCF growth 3YN/A
FCF growth 5Y-23.44%
OCF growth 1Y-74.19%
OCF growth 3YN/A
OCF growth 5Y-12.75%

ADIDAS AG / ADS.DE Fundamental Analysis FAQ

What is the ChartMill fundamental rating of ADIDAS AG (ADS.DE) stock?

ChartMill assigns a fundamental rating of 5 / 10 to ADS.DE.


What is the valuation status for ADS stock?

ChartMill assigns a valuation rating of 5 / 10 to ADIDAS AG (ADS.DE). This can be considered as Fairly Valued.


How profitable is ADIDAS AG (ADS.DE) stock?

ADIDAS AG (ADS.DE) has a profitability rating of 5 / 10.


What is the financial health of ADIDAS AG (ADS.DE) stock?

The financial health rating of ADIDAS AG (ADS.DE) is 3 / 10.


Can you provide the dividend sustainability for ADS stock?

The dividend rating of ADIDAS AG (ADS.DE) is 3 / 10 and the dividend payout ratio is 26.66%.