adidas AG

XTRA:ADS Stock Report

Market Cap: €39.5b

adidas Future Growth

Future criteria checks 5/6

adidas is forecast to grow earnings and revenue by 25% and 8.1% per annum respectively. EPS is expected to grow by 25.4% per annum. Return on equity is forecast to be 28.9% in 3 years.

Key information

25.0%

Earnings growth rate

25.4%

EPS growth rate

Luxury earnings growth12.0%
Revenue growth rate8.1%
Future return on equity28.9%
Analyst coverage

Good

Last updated11 Mar 2025

Recent future growth updates

Recent updates

adidas' (ETR:ADS) Performance Is Even Better Than Its Earnings Suggest

Mar 12
adidas' (ETR:ADS) Performance Is Even Better Than Its Earnings Suggest

Is There Now An Opportunity In adidas AG (ETR:ADS)?

Feb 25
Is There Now An Opportunity In adidas AG (ETR:ADS)?

adidas (ETR:ADS) Has A Pretty Healthy Balance Sheet

Feb 04
adidas (ETR:ADS) Has A Pretty Healthy Balance Sheet

The Price Is Right For adidas AG (ETR:ADS)

Dec 12
The Price Is Right For adidas AG (ETR:ADS)

Estimating The Fair Value Of adidas AG (ETR:ADS)

Nov 13
Estimating The Fair Value Of adidas AG (ETR:ADS)

adidas' (ETR:ADS) Returns On Capital Tell Us There Is Reason To Feel Uneasy

Oct 30
adidas' (ETR:ADS) Returns On Capital Tell Us There Is Reason To Feel Uneasy

We Like The Quality Of adidas' (ETR:ADS) Earnings

Aug 06
We Like The Quality Of adidas' (ETR:ADS) Earnings

These 4 Measures Indicate That adidas (ETR:ADS) Is Using Debt Reasonably Well

Jun 19
These 4 Measures Indicate That adidas (ETR:ADS) Is Using Debt Reasonably Well

Are Investors Undervaluing adidas AG (ETR:ADS) By 29%?

May 27
Are Investors Undervaluing adidas AG (ETR:ADS) By 29%?

What adidas AG's (ETR:ADS) P/S Is Not Telling You

Apr 17
What adidas AG's (ETR:ADS) P/S Is Not Telling You

What Does adidas AG's (ETR:ADS) Share Price Indicate?

Apr 02
What Does adidas AG's (ETR:ADS) Share Price Indicate?

Earnings and Revenue Growth Forecasts

XTRA:ADS - Analysts future estimates and past financials data (EUR Millions)
DateRevenueEarningsFree Cash FlowCash from OpAvg. No. Analysts
12/31/202731,1372,3742,6923,68415
12/31/202628,6021,9722,2233,12226
12/31/202526,0771,3471,5562,29326
12/31/202423,6837562,3702,910N/A
9/30/202422,5293812,2762,784N/A
6/30/202422,0901962,4282,933N/A
3/31/202421,611852,5583,052N/A
12/31/202321,427-1192,0472,550N/A
9/30/202321,821-1791,3681,858N/A
6/30/202322,231-368-105450N/A
3/31/202322,483-107-1,232-580N/A
12/31/202222,511228-1,173-479N/A
9/30/202222,444820-389415N/A
6/30/202221,7861,2157591,556N/A
3/31/202221,2681,2461,9262,643N/A
12/31/202121,2341,4502,5263,192N/A
9/30/202121,2371,4763,8814,370N/A
6/30/202121,0471,5243,0803,482N/A
3/31/202119,3229262,0532,422N/A
12/31/202018,4354511,0581,486N/A
9/30/202019,132496-272322N/A
6/30/202019,981636310984N/A
3/31/202022,1381,3188351,581N/A
12/31/201923,6401,9172,1112,819N/A
9/30/201923,0351,8291,9292,549N/A
6/30/201922,4981,8392,1662,856N/A
3/31/201922,2501,7962,4303,132N/A
12/31/201821,9151,7071,9812,686N/A
9/30/201821,7381,608N/A2,666N/A
6/30/201821,5421,502N/A2,322N/A
3/31/201821,3191,431N/A2,158N/A
12/31/201721,2181,351N/A1,648N/A
9/30/201720,6621,360N/A1,714N/A
6/30/201720,2071,218N/A1,590N/A
3/31/201719,3681,172N/A1,072N/A
12/31/201618,4831,079N/A1,348N/A
9/30/201618,1501,041N/A1,152N/A
6/30/201617,686969N/A1,046N/A
3/31/201617,394813N/A1,084N/A
12/31/201516,915680N/A1,090N/A
9/30/201516,358645N/A1,153N/A
6/30/201515,644589N/A821N/A
3/31/201515,137586N/A823N/A
12/31/201414,534558N/A701N/A
9/30/201414,114601N/A536N/A
6/30/201413,949639N/A560N/A
3/31/201413,932669N/A827N/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: ADS's forecast earnings growth (25% per year) is above the savings rate (1.1%).

Earnings vs Market: ADS's earnings (25% per year) are forecast to grow faster than the German market (16.2% per year).

High Growth Earnings: ADS's earnings are expected to grow significantly over the next 3 years.

Revenue vs Market: ADS's revenue (8.1% per year) is forecast to grow faster than the German market (5.8% per year).

High Growth Revenue: ADS's revenue (8.1% per year) is forecast to grow slower than 20% per year.

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: ADS's Return on Equity is forecast to be high in 3 years time (28.9%)

Discover growth companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2025/03/12 01:56
End of Day Share Price 2025/03/12 00:00
Earnings2024/12/31
Annual Earnings2024/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* Example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on Github.

Analyst Sources

adidas AG is covered by 77 analysts. 26 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Daniela NedialkovaAtlantic Equities LLP
Volker BosseBaader Helvea Equity Research
Knut WollerBaader Helvea Equity Research