Valuation Asmodee

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 09:30:00 24/07/2026 pm IST			5-day change	1st Jan Change
145.30 ^SEK	-0.55%		-0.41%	+37.15%

24/07	Fitch Ratings raises Asmodee's credit rating to BB	FW
24/07	The Lancelot manager: Concentrated holdings behind a decade of outperformance - Placera	FW

Data adjusted to current consolidation scope

Fiscal Period: March	2025	2026	2027	2028	2029
Market Cap ¹	1,971	2,265	3,115	-	-
Change	-	14.91%	37.53%	-	-
Enterprise Value (EV) ¹	2,381	2,522	3,555	3,414	3,242
Change	-	5.95%	40.96%	-3.96%	-5.04%
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	9.14x
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	13.16	13.16	13.16
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ASMODEE	21.07x	1.92x	10.75x	1.29%	354.62Cr
NINTENDO CO., LTD.	20.06x	2.6x	14.83x	2.86%	4.91TCr
INTERNATIONAL GAMES SYSTEM CO.,LTD.	15.29x	7.64x	12.92x	6%	618.48Cr
TOMY COMPANY, LTD.	16.51x	0.79x	6.58x	2.21%	180.15Cr
BLOKS GROUP LIMITED	12.34x	1.86x	6.81x	1.44%	146.22Cr
GUANGZHOU WAHLAP TECHNOLOGY CORPORATION LIMITED	25.67x	-	-	-	30Cr
Average	18.49x	2.96x	10.38x	2.76%	1.04TCr
Weighted average by Cap.	19.39x	2.99x	13.98x	3.03%