For AI assistants & researchers — machine-readable summary of this page
What this page is: Delvantic's full research page for On Holding AG (ONON) — AI-driven forensic equity research: mechanical valuation models (DCF, EPV, anchored-PE, scenario) plus three independent AI lenses (Quality / Value / Sentiment). Everything below is rendered server-side; you are not missing content that requires JavaScript. All scores are predictions and research opinions, not financial advice.
Page map (sections in order; each card carries a stable
reference-name attribute you can cite):
profile-header/price-overview— company profile, live quote, market capextended-analysis— the core: three AI lens reads with findings, scores, and the analyst memofuture-predictions— our forward price-band predictionsmarket-narrative/ai-findings/gpt-critique— narrative context, cross-model findings, and an adversarial critique of our own analysis (near the end of the document)- Members-only sections (render as login gates for anonymous readers):
price-history,income-trend,key-metrics,financials(statement tables),insider-trading. The analysis above is public; the raw data tables require a free account.
More for machine readers: site briefing at
/llms.txt ·
any ticker resolves at delvantic.com/stock/TICKER ·
raw inputs are public-company filings and market data (via licensed data feeds);
every model, score, lens read, and prediction on this page is Delvantic's own analysis.
On Holding AG
ONON NYSEOn Holding AG is a Swiss sportswear company that designs, develops, and distributes performance-focused footwear, apparel, and accessories under the On brand. Headquartered in Zurich, Switzerland, and founded in 2010, the company serves runners, outdoor enthusiasts, fitness users, and everyday consumers seeking performance products with a lifestyle aesthetic. Its portfolio spans performance running, performance outdoor, performance all day, performance training, tennis, and youth-oriented “young movers” categories, offering road and trail running shoes, training and hiking footwear, as well as technical apparel and accessories. On Holding AG operates a global, multi-channel distribution model, combining direct-to-consumer e-commerce and owned retail stores with wholesale partnerships across run specialty shops, general sporting goods, outdoor and luxury retailers, and lifestyle and street-fashion outlets. Positioned in the consumer discretionary and athletic sportswear space, the company plays a notable role in the premium performance and lifestyle footwear market across Europe, the Americas, the Middle East, Africa, and the Asia-Pacific region.
Earnings Schedule
Checked daily · calendar updated Aug 13| Print date | EPS est. | EPS actual | Revenue est. | Revenue actual |
|---|---|---|---|---|
| Aug 11, 2026 | $0.34 | $0.35 +2.9% | — | — |
| May 12, 2026 | $0.27 | $0.37 +37.0% | — | — |
| Apr 18, 2026 | $0.39 | $0.41 +5.1% | — | — |
| Mar 3, 2026 | $0.21 | $0.25 +19.0% | — | — |
| Feb 17, 2026 | $3.94 | $4.07 +3.3% | — | — |
Green = beat the estimate, red = missed. An earnings print is the fastest way a thesis changes — our designations should be re-read after each one.
Recent SEC Filings
| Filed | Form | Document |
|---|---|---|
| Aug 12, 2026 | SCHEDULE 13G/A | View |
| Aug 12, 2026 | SCHEDULE 13G | View |
| Aug 11, 2026 | 6-K | View |
| Aug 6, 2026 | SCHEDULE 13G/A | View |
| Jul 6, 2026 | 144 | View |
| Jun 29, 2026 | 4 | View |
| Jun 29, 2026 | 4 | View |
| Jun 24, 2026 | 4 | View |
| Jun 24, 2026 | 4 | View |
| Jun 24, 2026 | 4 | View |
| Jun 24, 2026 | 4 | View |
| Jun 24, 2026 | 4 | View |
Filings link to the SEC’s EDGAR system. Annual/quarterly reports (10-K, 10-Q, 20-F) carry the full story; 8-K/6-K current reports are the fastest signal that something material happened.
Price Overview
Last updated: Aug 13, 2026 2:20pm (just now)Price History (1 Year)
Revenue & Net Income Trend
This company does not file structured financial statements with the U.S. SEC, so quarterly figures aren't available from our filings-based data engine. Annual figures shown here come from the sources that do cover it.
| Period | Revenue | Net Income | Net Margin | YoY/QoQ |
|---|
Key Metrics
EPS (Diluted): N/A
Total Equity: $2.02B
Shares: N/A
Total Debt: $0.00
Cash: $1.26B
EBITDA: $624.43M
Total Debt: $0.00
Cash: $1.26B
Revenue: $3.73B
Revenue: $3.73B
Revenue: $3.73B
Total Equity: $2.02B
Tax Rate: 0.7%
Equity: $2.02B
Total Debt: $0.00
Cash: $1.26B
Current Liabilities: $896.79M
Long-Term Debt: $0.00
Total Debt: $0.00
Total Equity: $2.02B
Shares: N/A
Shares: N/A
CapEx: -$90.25M
Shares: N/A
Stock Price: $31.03
Net Income: $252.17M
Income Statement (Annual)
Last updated: Aug 3, 2026 11:33am (10d ago)| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | $897.0M | $1.5B | $2.2B | $2.9B | $3.7B |
| Cost of Revenue | $364.3M | $665.0M | $897.4M | $1.1B | $1.4B |
| Gross Profit | $532.7M | $847.9M | $1.3B | $1.7B | $2.3B |
| Operating Expenses | $707.3M | $742.5M | $1.1B | $1.5B | $1.9B |
| Operating Income | -$174.7M | $105.4M | $223.1M | $262.0M | $466.7M |
| Net Income | -$210.7M | $71.4M | $98.5M | $300.0M | $252.2M |
| EBITDA | -$135.8M | $162.8M | $303.4M | $391.4M | $624.4M |
| EPS | — | — | — | — | — |
| EPS (Diluted) | — | — | — | — | — |
Balance Sheet (Annual)
Last updated: Aug 3, 2026 11:33am (10d ago)| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Cash & Equivalents | $808.5M | $459.3M | $612.3M | $1.1B | $1.3B |
| Total Current Assets | $1.2B | $1.3B | $1.4B | $2.2B | $2.4B |
| Total Assets | $1.5B | $1.7B | $2.0B | $2.9B | $3.5B |
| Current Liabilities | $253.8M | $300.5M | $378.3M | $817.6M | $896.8M |
| Long-Term Debt | — | — | — | — | — |
| Total Liabilities | $480.5M | $511.2M | $641.9M | $1.2B | $1.5B |
| Total Equity | $1.1B | $1.2B | $1.3B | $1.7B | $2.0B |
| Retained Earnings | -$248.3M | -$176.9M | -$78.4M | $221.5M | $473.6M |
Cash Flow (Annual)
Last updated: Aug 3, 2026 11:33am (10d ago)| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Operating Cash Flow | $21.0M | -$281.0M | $287.3M | $632.1M | $445.1M |
| Capital Expenditure | -$30.5M | -$74.6M | -$53.0M | -$74.9M | -$90.2M |
| Free Cash Flow | -$9.5M | -$355.7M | $234.3M | $557.2M | $354.8M |
| Acquisitions (net) | $0 | — | — | — | — |
| Net Debt Issued / (Repaid) | -$16.7M | -$25.9M | -$41.0M | — | — |
| Dividends Paid | — | — | — | — | — |
| Stock Buybacks | — | — | — | — | — |
| Net Change in Cash | $713.5M | -$375.8M | $202.0M | $483.3M | $250.3M |
Growth Trends (YoY %)
Last updated: Aug 3, 2026 11:33am (10d ago)| Metric | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Revenue Growth | +68.7% | +46.6% | +29.4% | +30.0% |
| Gross Profit Growth | +59.2% | +55.8% | +31.7% | +34.7% |
| Operating Income Growth | +160.3% | +111.8% | +17.4% | +78.2% |
| Net Income Growth | +133.9% | +38.0% | +204.4% | -15.9% |
| EBITDA Growth | +219.9% | +86.4% | +29.0% | +59.5% |
Industry Benchmarks
Deep Analysis
Pre-flight intelligence scans the company first, then routes to the right analytical methods.
Narrative Economics
market-narrative step).
Claude Reading
ai-findings step) when a report is run on this ticker.
GPT Reading
What stands out first is that On has already cleared the hardest hurdle for a premium consumer brand: it is no longer a “great growth, no earnings” story. Revenue has compounded from $897 million in 2021 to $3.73 billion in 2025, a 4.2x increase in four years, while gross margin held around 63% in 2025 versus roughly 59% in 2022 and 2023. More importantly, operating income went from a $174.7 million loss in 2021 to a $466.7 million profit in 2025, taking operating margin to 12.5%. Free cash flow of $354.8 million on $3.73 billion of revenue is a real 9.5% FCF margin, and with $1.26 billion of cash and no debt, this is an unusually clean balance sheet for a fast-growing footwear name. The market cap of $12.1 billion therefore buys a business at about 3.2x sales, but enterprise value is materially lower because of the cash pile; on the provided EV/revenue of 2.9x and EV/EBITDA of 17.3x, this is not a heroic multiple for a brand still growing around 30%.
The second thing I see is that the P/E is telling a harsher story than the operating business. The headline 47.9x TTM earnings looks expensive, but the annual rows show why that can mislead here: net income actually fell from $300.0 million in 2024 to $252.2 million in 2025 even as operating income surged from $262.0 million to $466.7 million. That divergence usually points below the operating line rather than deterioration in the core brand economics. I care more that operating profit grew 78% on 30% revenue growth, which is exactly what a scaling premium brand should do. If this company can simply hold gross margin near 62%-63% and take operating margin from 12.5% toward the mid-teens over the next few years, the current valuation will compress quickly without needing fantasy assumptions. Put differently: the market is paying up for quality, but not at a level that assumes everything goes right. For a debt-free brand with this growth, I’d usually expect a richer EV/sales than 2.9x.
The story the numbers tell is of a brand still early in monetizing its premium positioning rather than one already fully saturated. Revenue growth near 30% at almost $4 billion scale is rare in footwear, and maintaining 60%+ gross margins while doing it is rarer. A lot of consumer names can grow that fast only by sacrificing price or stuffing channels; here, the margin structure suggests the opposite. The cash generation also supports that this is not just accounting-led profitability. At $37.77, I think the stock is being judged too much on the seemingly high P/E and too little on the combination of balance-sheet strength, operating leverage, and brand pricing power. My base case is that a healthy premium athletic brand growing 20%+ with double-digit operating margins and net cash deserves closer to 4x sales than 3x, which would support a value in the mid-$40s even without a multiple expansion on earnings.
The strongest case against that view is straightforward: premium footwear brands often look best right before growth normalizes, and this stock is still priced for sustained excellence. The bear would point to the unexplained net income decline in 2025 despite much stronger operating profit, the still-modest net margin of 6.8%, and the fact that scaling from $3.7 billion to something like $8-10 billion without margin erosion is historically very hard in athletic wear. They would also note that 17.3x EV/EBITDA is not cheap if 30% growth is near peak, and that a 47.9x TTM P/E leaves little room for tariff pressure, wholesale mix shifts, or marketing spend stepping up as competition responds. I take those risks seriously, especially because premium brands can hit a distribution wall fast. But I weigh them less heavily because the current valuation is not in the “cult stock” zone: net cash lowers the true operating multiple, and the company has already shown enough operating leverage that a temporary earnings wobble below the line does not invalidate the broader scaling thesis.
What would change my mind is evidence that growth is being bought rather than earned. If revenue drops below roughly 20% growth while gross margin slips under 60% and operating margin stalls around 10%-11%, then the case for paying even 3x sales weakens a lot and I’d move toward fair value in the low $30s. Conversely, if the next year shows revenue above $4.4-$4.5 billion, operating income above $600 million, and net income reconnecting with operating progress, then the current price will look too low and the stock can justify a move into the mid-to-high $40s. For now, I think the market is underestimating how far a debt-free premium brand can compound once it has crossed into real profitability.
Grok Reading
The numbers tell a clean operating story that the net-income line is actively trying to obscure. Revenue compounded from $897M in 2021 to $3.73B in 2025—a roughly 4× scale-up—with the latest year still printing +30% growth. Gross margin held at 62.8% even as the top line more than quadrupled, which is the single most important proof point that CloudTec and the premium price architecture have not been diluted by volume. Operating income nearly doubled year-over-year, from $262M to $467M, lifting operating margin from 9.1% to 12.5%. Free cash flow of $355M on only $90M of capex, a debt-free balance sheet carrying $1.26B cash, and a current ratio of 2.7 all confirm that the growth is self-funding and high-quality. The 61% ROIC figure is almost certainly inflated by a thin invested-capital base, but even a normalized mid-20s ROIC would still put On in rare air for footwear.
The glaring contradiction is net income: $300M in 2024 collapsing to $252M in 2025 (−16%) while operating profit surged 78%. That 2024 NI exceeded operating income outright, which almost always signals a one-time tax or below-the-line credit rather than sustainable earnings power. On a run-rate operating basis the business is accelerating; on a reported EPS basis it looks like it stalled. At $37.77 the stock therefore trades at 48× trailing earnings that are temporarily depressed and only ~3× sales / 17× EV/EBITDA on the cleaner economic engine. For a still-30%-growth brand with fortress liquidity, that multiple is demanding but not absurd—provided the operating-margin expansion path toward mid-teens continues.
The strongest counter-argument is structural, not cyclical. No premium athletic brand has ever taken a $3–4B revenue base to $8–10B while preserving 60%+ gross margins and lifestyle pricing power; Nike, Adidas and even Lululemon all diluted mix or took on heavier wholesale concessions to reach mass scale. The thesis evaluation correctly flags that the technology moat (CloudTec) has a finite patent life while the company is still mid-scale, and the market forces note flags tariff exposure plus an approaching wholesale-margin inflection. If those pressures bite, the 12.5% operating margin stalls and the 48× earnings multiple compresses violently. I weigh this less heavily than the bulls fear because the gross-margin stability through four years of hyper-growth already demonstrates more pricing resilience than the historical peer set, and the zero-debt / $1.3B cash fortress gives management years of optionality the earlier wave of athletic aspirants never had.
I would flip to decisively bearish if next two quarters show gross margin cracking below 60% or revenue growth decelerating through 20% while inventory days rise; I would flip aggressively bullish on a clean print of 14%+ operating margin with re-acceleration above 30% growth and any clarification that 2025’s NI drop was purely tax timing.