Valuation Asmodee

Stocks

Real-time Estimate Cboe Europe Other stock markets 05:38:12 24/07/2026 pm IST			5-day change	1st Jan Change
146.65 ^SEK	+0.38%		+0.62%	+38.57%

23/07	Nordea raises its target price for Asmodee to 175 kronor (170), reiterates buy	FW
21/07	S&P raises Asmodee's credit rating to BB	FW

Data adjusted to current consolidation scope

Fiscal Period: March	2025	2026	2027	2028	2029
Market Cap ¹	1,971	2,265	3,113	-	-
Change	-	14.91%	37.47%	-	-
Enterprise Value (EV) ¹	2,381	2,522	3,554	3,413	3,241
Change	-	5.95%	40.91%	-3.97%	-5.05%
P/E	307x	81.7x	21.1x	20x	17.7x
PBR	1.05x	1.2x	1.55x	1.45x	1.36x
PEG	-	0x	0x	3.87x	1.3x
Capitalization / Revenue	1.44x	1.35x	1.68x	1.67x	1.59x
EV / Revenue	1.74x	1.5x	1.92x	1.83x	1.65x
EV / EBITDA	10.4x	8.84x	10.7x	10.1x	9.13x
EV / EBIT	12x	9.8x	12x	11.4x	10.3x
EV / FCF	14.2x	12x	19.2x	16.3x	14.4x
FCF Yield	7.07%	8.31%	5.21%	6.15%	6.93%
Dividend per Share ²	-	0.17	0.1698	0.1896	0.2045
Rate of return	-	1.75%	1.29%	1.44%	1.55%
EPS ²	0.0275	0.1186	0.6244	0.6567	0.7443
Distribution rate	-	143%	27.2%	28.9%	27.5%
Net sales ¹	1,369	1,684	1,856	1,869	1,960
EBITDA ¹	228.2	285.4	330.8	337.6	354.9
EBIT ¹	198.2	257.3	296.6	298.4	314.8
Net income ¹	4.699	27.7	149.8	158.5	184.2
Net Debt ¹	409.8	257.5	440.8	299.8	127.6
Reference price ²	8.43	9.69	13.15	13.15	13.15
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	21.06x	1.92x	10.74x	1.29%	353.98Cr
NINTENDO CO., LTD.	20.15x	2.61x	14.92x	2.85%	4.93TCr
INTERNATIONAL GAMES SYSTEM CO.,LTD.	15.36x	7.67x	12.98x	5.97%	620.56Cr
TOMY COMPANY, LTD.	16.63x	0.8x	6.64x	2.2%	181.22Cr
BLOKS GROUP LIMITED	12.95x	1.99x	7.29x	1.92%	153.41Cr
GUANGZHOU WAHLAP TECHNOLOGY CORPORATION LIMITED	26.69x	-	-	-	32Cr
Average	18.81x	3.00x	10.51x	2.85%	1.04TCr
Weighted average by Cap.	19.48x	3.01x	14.06x	3.03%