Valuation Asmodee

Stocks

Market Closed - Nasdaq Stockholm 09:30:00 09/09/2026 pm IST			5-day change	1st Jan Change
157.00 ^SEK	-0.51%		+2.35%	+48.20%

04/09	Lancelot Sverige rose 3.5% in August, Ambea and Truecaller led the gains	FW
04/09	Ottawa Senators launch partnership with CATAN and Asmodee	FW

Data adjusted to current consolidation scope

Fiscal Period: March	2025	2026	2027	2028	2029
Market Cap ¹	1,971	2,265	3,334	-	-
Change	-	14.91%	47.22%	-	-
Enterprise Value (EV) ¹	2,381	2,522	3,763	3,652	3,435
Change	-	5.95%	49.19%	-2.96%	-5.92%
P/E	307x	81.7x	20.5x	19x	17.4x
PBR	1.05x	1.2x	1.64x	1.52x	1.42x
PEG	-	0x	0x	2.43x	1.94x
Capitalization / Revenue	1.44x	1.35x	1.74x	1.71x	1.64x
EV / Revenue	1.74x	1.5x	1.96x	1.88x	1.69x
EV / EBITDA	10.4x	8.84x	10.9x	10.4x	9.37x
EV / EBIT	12x	9.8x	12.4x	11.8x	10.7x
EV / FCF	14.2x	12x	19.7x	15.5x	14.8x
FCF Yield	7.07%	8.31%	5.08%	6.46%	6.75%
Dividend per Share ²	-	0.17	0.2204	0.2063	0.2338
Rate of return	-	1.75%	1.56%	1.46%	1.65%
EPS ²	0.0275	0.1186	0.6917	0.7459	0.8129
Distribution rate	-	143%	31.9%	27.7%	28.8%
Net sales ¹	1,369	1,684	1,920	1,945	2,033
EBITDA ¹	228.2	285.4	344.7	351.8	366.5
EBIT ¹	198.2	257.3	304.5	308.8	322.1
Net income ¹	4.699	27.7	164.3	177.3	193.1
Net Debt ¹	409.8	257.5	428.9	317.6	101.3
Reference price ²	8.43	9.69	14.16	14.16	14.16
Nbr of stocks (in thousands)	2,33,692	2,33,692	2,36,721	-	-
Announcement Date	21/05/25	21/05/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ASMODEE	20.8x	1.98x	11.1x	1.52%	389.76Cr
NINTENDO CO., LTD.	23.17x	3.49x	17.17x	2.52%	6.54TCr
INTERNATIONAL GAMES SYSTEM CO.,LTD.	15.2x	7.62x	12.55x	5.93%	632.94Cr
TOMY COMPANY, LTD.	16.78x	0.82x	6.94x	2.14%	196.95Cr
GUANGZHOU WAHLAP TECHNOLOGY CORPORATION LIMITED	30.71x	-	-	-	37Cr
CREEPY JAR S.A.	10.62x	4.49x	6.22x	7.94%	10Cr
Average	19.55x	3.68x	10.80x	4.01%	1.3TCr
Weighted average by Cap.	22.26x	3.68x	16.22x	2.75%