ADIDAS AG (1ADS.MI) Fundamental Analysis & Valuation

BIT:1ADS • DE000A1EWWW0

Current stock price

144.65 EUR
-0.15 (-0.1%)
Last:

This 1ADS.MI fundamental analysis includes valuation metrics, fair value assessment, financial health analysis, profitability trends, growth metrics and dividend sustainability analysis.

6

1. 1ADS.MI Profitability Analysis

1.1 Basic Checks

  • 1ADS had positive earnings in the past year.
  • In the past year 1ADS had a positive cash flow from operations.
  • Of the past 5 years 1ADS 4 years were profitable.
  • 1ADS had a positive operating cash flow in 4 of the past 5 years.
1ADS.MI Yearly Net Income VS EBIT VS OCF VS FCF1ADS.MI 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

  • 1ADS has a Return On Assets of 6.61%. This is in the better half of the industry: 1ADS outperforms 62.26% of its industry peers.
  • 1ADS has a Return On Equity of 23.18%. This is in the better half of the industry: 1ADS outperforms 77.36% of its industry peers.
  • Looking at the Return On Invested Capital, with a value of 13.73%, 1ADS is in the better half of the industry, outperforming 71.70% of the companies in the same industry.
  • Measured over the past 3 years, the Average Return On Invested Capital for 1ADS is below the industry average of 12.39%.
  • The 3 year average ROIC (8.16%) for 1ADS 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%
1ADS.MI Yearly ROA, ROE, ROIC1ADS.MI Yearly ROA, ROE, ROICYearly ROA, ROE, ROIC 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 0 10 20

1.3 Margins

  • With a Profit Margin value of 5.40%, 1ADS perfoms like the industry average, outperforming 49.06% of the companies in the same industry.
  • 1ADS's Profit Margin has improved in the last couple of years.
  • With a Operating Margin value of 8.29%, 1ADS perfoms like the industry average, outperforming 41.51% of the companies in the same industry.
  • In the last couple of years the Operating Margin of 1ADS has grown nicely.
  • Looking at the Gross Margin, with a value of 51.61%, 1ADS is doing worse than 67.92% of the companies in the same industry.
  • 1ADS's Gross Margin has been stable in the last couple of years.
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%
1ADS.MI Yearly Profit, Operating, Gross Margins1ADS.MI 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. 1ADS.MI Health Analysis

2.1 Basic Checks

  • With a Return on Invested Capital (ROIC) well above the Cost of Capital (WACC), 1ADS is creating value.
  • The number of shares outstanding for 1ADS remains at a similar level compared to 1 year ago.
  • 1ADS has less shares outstanding than it did 5 years ago.
  • Compared to 1 year ago, 1ADS has a worse debt to assets ratio.
1ADS.MI Yearly Shares Outstanding1ADS.MI Yearly Shares OutstandingYearly Shares Outstanding 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 50M 100M 150M 200M
1ADS.MI Yearly Total Debt VS Total Assets1ADS.MI 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

  • 1ADS has an Altman-Z score of 3.19. This indicates that 1ADS is financially healthy and has little risk of bankruptcy at the moment.
  • 1ADS's Altman-Z score of 3.19 is in line compared to the rest of the industry. 1ADS outperforms 56.60% of its industry peers.
  • The Debt to FCF ratio of 1ADS is 20.27, which is on the high side as it means it would take 1ADS, 20.27 years of fcf income to pay off all of its debts.
  • With a Debt to FCF ratio value of 20.27, 1ADS is not doing good in the industry: 77.36% of the companies in the same industry are doing better.
  • 1ADS has a Debt/Equity ratio of 0.75. This is a neutral value indicating 1ADS is somewhat dependend on debt financing.
  • 1ADS's Debt to Equity ratio of 0.75 is on the low side compared to the rest of the industry. 1ADS is outperformed by 62.26% of its industry peers.
Industry RankSector Rank
Debt/Equity 0.75
Debt/FCF 20.27
Altman-Z 3.19
ROIC/WACC2
WACC6.87%
1ADS.MI Yearly LT Debt VS Equity VS FCF1ADS.MI 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

  • 1ADS has a Current Ratio of 1.32. This is a normal value and indicates that 1ADS is financially healthy and should not expect problems in meeting its short term obligations.
  • The Current ratio of 1ADS (1.32) is worse than 77.36% of its industry peers.
  • A Quick Ratio of 0.68 indicates that 1ADS may have some problems paying its short term obligations.
  • Looking at the Quick ratio, with a value of 0.68, 1ADS is doing worse than 73.58% of the companies in the same industry.
Industry RankSector Rank
Current Ratio 1.32
Quick Ratio 0.68
1ADS.MI Yearly Current Assets VS Current Liabilites1ADS.MI 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. 1ADS.MI Growth Analysis

3.1 Past

  • The Earnings Per Share has grown by an impressive 76.36% over the past year.
  • 1ADS shows a strong growth in Earnings Per Share. Measured over the last years, the EPS has been growing by 27.43% yearly.
  • Looking at the last year, 1ADS shows a small growth in Revenue. The Revenue has grown by 4.76% in the last year.
  • Measured over the past years, 1ADS shows a small growth in Revenue. The Revenue has been growing by 6.12% on average per year.
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

  • 1ADS is expected to show quite a strong growth in Earnings Per Share. In the coming years, the EPS will grow by 17.34% yearly.
  • 1ADS is expected to show a small growth in Revenue. In the coming years, the Revenue will grow by 7.60% yearly.
EPS Next Y29.19%
EPS Next 2Y25.36%
EPS Next 3Y22.44%
EPS Next 5Y17.34%
Revenue Next Year5.82%
Revenue Next 2Y6.68%
Revenue Next 3Y6.95%
Revenue Next 5Y7.6%

3.3 Evolution

  • Although the future EPS growth is still strong, it is not able to hold up the even more excellent growth rate of the past years.
  • The Revenue growth rate is accelerating: in the next years the growth will be better than in the last years.
1ADS.MI Yearly Revenue VS Estimates1ADS.MI Yearly Revenue VS EstimatesYearly Revenue VS Estimates 2015 2017 2019 2021 2023 2025 2027 2029 2031 2033 10B 20B 30B 40B
1ADS.MI Yearly EPS VS Estimates1ADS.MI 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. 1ADS.MI Valuation Analysis

4.1 Price/Earnings Ratio

  • Based on the Price/Earnings ratio of 19.39, the valuation of 1ADS can be described as rather expensive.
  • 1ADS's Price/Earnings ratio is a bit cheaper when compared to the industry. 1ADS is cheaper than 66.04% of the companies in the same industry.
  • The average S&P500 Price/Earnings ratio is at 27.47. 1ADS is valued slightly cheaper when compared to this.
  • A Price/Forward Earnings ratio of 15.01 indicates a correct valuation of 1ADS.
  • Based on the Price/Forward Earnings ratio, 1ADS is valued a bit cheaper than the industry average as 77.36% of the companies are valued more expensively.
  • The average S&P500 Price/Forward Earnings ratio is at 22.62. 1ADS is valued slightly cheaper when compared to this.
Industry RankSector Rank
PE 19.39
Fwd PE 15.01
1ADS.MI Price Earnings VS Forward Price Earnings1ADS.MI Price Earnings VS Forward Price Earnings ChartPrice Earnings - Forward Price Earnings PE FPE 5 10 15 20 25

4.2 Price Multiples

  • Based on the Enterprise Value to EBITDA ratio, 1ADS is valued a bit cheaper than the industry average as 64.15% of the companies are valued more expensively.
  • 1ADS's Price/Free Cash Flow ratio is a bit more expensive when compared to the industry. 1ADS is more expensive than 77.36% of the companies in the same industry.
Industry RankSector Rank
P/FCF 95.03
EV/EBITDA 9.01
1ADS.MI Per share data1ADS.MI 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.
  • 1ADS has a very decent profitability rating, which may justify a higher PE ratio.
  • 1ADS's earnings are expected to grow with 22.44% in the coming years. This may justify a more expensive valuation.
PEG (NY)0.66
PEG (5Y)0.71
EPS Next 2Y25.36%
EPS Next 3Y22.44%

More info and screens

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

3

5. 1ADS.MI Dividend Analysis

5.1 Amount

  • 1ADS has a Yearly Dividend Yield of 1.97%.
  • In the last 3 months the price of 1ADS has falen by -23.53%. A price decline artificially increases the dividend yield. It may be a sign investors do not expect the dividend to last.
  • 1ADS's Dividend Yield is comparable with the industry average which is at 1.92.
  • 1ADS's Dividend Yield is comparable with the S&P500 average which is at 1.81.
Industry RankSector Rank
Dividend Yield 1.97%

5.2 History

Dividend Growth(5Y)N/A
Div Incr Years0
Div Non Decr Years0

5.3 Sustainability

  • 26.66% of the earnings are spent on dividend by 1ADS. This is a low number and sustainable payout ratio.
DP26.66%
EPS Next 2Y25.36%
EPS Next 3Y22.44%
1ADS.MI Yearly Income VS Free CF VS Dividend1ADS.MI 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
1ADS.MI Dividend Payout.1ADS.MI Dividend Payout, showing the Payout Ratio.1ADS.MI Dividend Payout.PayoutRetained Earnings

More info and screens

Find the best dividend stocksShow peers with best dividend

1ADS.MI Fundamentals: All Metrics, Ratios and Statistics

ADIDAS AG

BIT:1ADS (4/21/2026, 7:00:00 PM)

144.65

-0.15 (-0.1%)

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 Cap26.04B
Revenue(TTM)24.81B
Net Income(TTM)1.34B
Analysts80
Price Target210.2 (45.32%)
Short Float %N/A
Short RatioN/A
Dividend
Industry RankSector Rank
Dividend Yield 1.97%
Yearly Dividend2
Dividend Growth(5Y)N/A
DP26.66%
Div Incr Years0
Div Non Decr Years0
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)-8.45%
PT rev (3m)-10.56%
EPS NQ rev (1m)0.52%
EPS NQ rev (3m)1.12%
EPS NY rev (1m)-10.16%
EPS NY rev (3m)-10.88%
Revenue NQ rev (1m)-0.17%
Revenue NQ rev (3m)-3.33%
Revenue NY rev (1m)-1.58%
Revenue NY rev (3m)-2.18%
Valuation
Industry RankSector Rank
PE 19.39
Fwd PE 15.01
P/S 1.05
P/FCF 95.03
P/OCF 34.67
P/B 4.51
P/tB 6.3
EV/EBITDA 9.01
EPS(TTM)7.46
EY5.16%
EPS(NY)9.64
Fwd EY6.66%
FCF(TTM)1.52
FCFY1.05%
OCF(TTM)4.17
OCFY2.88%
SpS137.84
BVpS32.09
TBVpS22.94
PEG (NY)0.66
PEG (5Y)0.71
Graham Number73.3902 (-49.26%)
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 3.19
F-Score8
WACC6.87%
ROIC/WACC2
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 Year5.82%
Revenue Next 2Y6.68%
Revenue Next 3Y6.95%
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 / 1ADS.MI Fundamental Analysis FAQ

What is the ChartMill fundamental rating of ADIDAS AG (1ADS.MI) stock?

ChartMill assigns a fundamental rating of 5 / 10 to 1ADS.MI.


What is the valuation status for 1ADS stock?

ChartMill assigns a valuation rating of 5 / 10 to ADIDAS AG (1ADS.MI). This can be considered as Fairly Valued.


How profitable is ADIDAS AG (1ADS.MI) stock?

ADIDAS AG (1ADS.MI) has a profitability rating of 6 / 10.


Can you provide the financial health for 1ADS stock?

The financial health rating of ADIDAS AG (1ADS.MI) is 3 / 10.


What is the earnings growth outlook for ADIDAS AG?

The Earnings per Share (EPS) of ADIDAS AG (1ADS.MI) is expected to grow by 29.19% in the next year.