|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 145.90 SEK | +0.27% |
|
+0.97% | +37.72% |
| 16/07 | AMF Aktiefond Småbolag rose 7.8 percent in Q2, small caps strengthened during the quarter | FW |
| 15/07 | The 3 European stocks that analysts like the most this summer |  |
Company Valuation: Asmodee
Data adjusted to current consolidation scope
| Fiscal Period: March | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|
| Market Cap 1 | 1,971 | 2,265 | 3,131 | - | - |
| Change | - | 14.91% | 38.27% | - | - |
| Enterprise Value (EV) 1 | 2,381 | 2,522 | 3,572 | 3,431 | 3,259 |
| Change | - | 5.95% | 41.63% | -3.95% | -5.02% |
| P/E | 307x | 82.6x | 21.3x | 20.2x | 17.8x |
| PBR | 1.05x | 1.21x | 1.56x | 1.46x | 1.37x |
| PEG | - | 0x | 0x | 3.7x | 1.4x |
| Capitalization / Revenue | 1.44x | 1.35x | 1.69x | 1.68x | 1.6x |
| EV / Revenue | 1.74x | 1.5x | 1.93x | 1.84x | 1.66x |
| EV / EBITDA | 10.4x | 8.84x | 10.8x | 10.2x | 9.18x |
| EV / EBIT | 12x | 9.8x | 12.1x | 11.5x | 10.4x |
| EV / FCF | 14.2x | 12x | 19.3x | 16.3x | 14.5x |
| FCF Yield | 7.07% | 8.31% | 5.17% | 6.12% | 6.9% |
| Dividend per Share 3 | - | 1.848 | 1.871 | 2.087 | 2.251 |
| Rate of return | - | 1.74% | 1.28% | 1.43% | 1.54% |
| EPS 3 | 0.2982 | 1.287 | 6.859 | 7.234 | 8.185 |
| Distribution rate | - | 144% | 27.3% | 28.9% | 27.5% |
| Net sales 1 | 1,369 | 1,684 | 1,855 | 1,868 | 1,959 |
| EBITDA 1 | 228.2 | 285.4 | 330.9 | 337.7 | 355 |
| EBIT 1 | 198.2 | 257.3 | 296 | 298.2 | 314.6 |
| Net income 1 | 4.699 | 27.7 | 149.5 | 158.4 | 184 |
| Net Debt 1 | 409.8 | 257.5 | 440.9 | 299.9 | 127.6 |
| Reference price 3 | 91.50 | 106.34 | 145.90 | 145.90 | 145.90 |
| Nbr of stocks (in thousands) | 2,33,692 | 2,33,692 | 2,36,721 | - | - |
| Announcement Date | 21/05/25 | 21/05/26 | - | - | - |
1SEK in Million2EUR in Million3SEK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.27x | 1.93x | 10.8x | 1.28% | 358.33Cr | |
| 20.95x | 2.75x | 15.75x | 2.75% | 5.18TCr | |
| 14.78x | 7.38x | 12.48x | 6.21% | 596.54Cr | |
| 17.06x | 0.83x | 6.86x | 2.14% | 187.68Cr | |
| 12.66x | 1.95x | 7.12x | 1.96% | 150.69Cr | |
| 27.58x | - | - | - | 33Cr | |
| Average | 19.05x | 2.97x | 10.60x | 2.87% | 1.08TCr | |
| Weighted average by Cap. | 20.13x | 3.06x | 14.72x | 2.95% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ASMDEE B Stock
- Valuation Asmodee
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
