adidas AG (ADDDF)

Altus Power Ratios and Metrics

Market cap in millions USD. Fiscal year is January - December.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Aug 12, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Market Capitalization	34,726	43,773	36,345	26,319	55,171	71,071
Market Cap Growth	-2.71%	20.44%	38.09%	-52.30%	-22.37%	11.40%
Enterprise Value	40,616	48,106	42,052	32,253	57,395	76,279
Last Close Price	192.46	238.62	201.11	136.16	287.03	362.05
PE Ratio	24.60	55.34	-	40.24	22.93	134.49
PS Ratio	1.21	1.79	1.54	1.09	2.29	3.15
PB Ratio	5.32	7.21	6.68	4.60	6.19	8.68
P/TBV Ratio	8.29	11.20	11.34	7.46	8.17	13.69
P/FCF Ratio	36.73	16.97	15.04	-	17.98	51.97
P/OCF Ratio	24.12	14.53	12.90	-	15.20	39.10
EV/Sales Ratio	1.42	1.96	1.78	1.34	2.38	3.38
EV/EBITDA Ratio	11.73	25.08	48.46	24.88	20.09	52.31
EV/EBIT Ratio	19.37	35.12	135.87	44.25	25.30	84.15
EV/FCF Ratio	42.96	18.65	17.40	-	18.71	55.78
Debt / Equity Ratio	0.99	0.95	1.13	1.21	0.68	0.88
Debt / EBITDA Ratio	1.85	2.24	4.05	3.39	1.70	3.14
Debt / FCF Ratio	6.80	2.24	2.54	-	1.98	5.27
Asset Turnover	1.25	1.23	1.12	1.06	0.98	0.88
Inventory Turnover	2.44	2.45	2.14	2.38	2.49	2.17
Quick Ratio	0.45	0.59	0.55	0.48	0.77	0.76
Current Ratio	1.25	1.24	1.22	1.27	1.56	1.38
Return on Equity (ROE)	22.95%	15.27%	-1.13%	3.85%	20.54%	6.72%
Return on Assets (ROA)	5.74%	4.28%	0.91%	2.01%	5.77%	2.22%
Return on Capital (ROIC)	9.98%	7.54%	1.57%	3.41%	9.69%	3.79%
Return on Capital Employed (ROCE)	17.00%	12.00%	2.80%	6.20%	15.10%	6.10%
Earnings Yield	4.07%	1.81%	-0.23%	2.48%	4.36%	0.74%
FCF Yield	2.72%	5.89%	6.65%	-3.99%	5.56%	1.92%
Dividend Yield	1.15%	0.87%	0.39%	0.55%	1.31%	1.01%
Payout Ratio	29.70%	16.36%	-	99.67%	27.65%	-
Buyback Yield / Dilution	0.00%	-0.00%	2.57%	5.62%	0.50%	1.24%
Total Shareholder Return	1.16%	0.86%	2.96%	6.17%	1.81%	2.25%

Updated Mar 5, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.