Valuation Asmodee OTC Markets

Stocks

Market Closed - OTC Markets 07:00:57 24/08/2026 pm IST			5-day change	1st Jan Change
16.32 ^USD	-5.25%		-5.25%	+40.25%

10:02am	Asmodee buys the Welcome To... game series	FW
25/08	Asmodee becomes distribution partner for the Hellbreak trading card game	FW

Data adjusted to current consolidation scope

Fiscal Period: March	2025	2026	2027	2028	2029
Market Cap ¹	1,971	2,265	3,283	-	-
Change	-	14.91%	44.95%	-	-
Enterprise Value (EV) ¹	2,381	2,522	3,712	3,603	3,387
Change	-	5.95%	47.17%	-2.94%	-5.98%
P/E	307x	81.7x	20.4x	19x	17.4x
PBR	1.05x	1.2x	1.6x	1.5x	1.39x
PEG	-	0x	0x	2.57x	1.9x
Capitalization / Revenue	1.44x	1.35x	1.72x	1.7x	1.63x
EV / Revenue	1.74x	1.5x	1.95x	1.87x	1.68x
EV / EBITDA	10.4x	8.84x	10.9x	10.4x	9.35x
EV / EBIT	12x	9.8x	12.1x	11.6x	10.4x
EV / FCF	14.2x	12x	19.5x	15.6x	14.9x
FCF Yield	7.07%	8.31%	5.14%	6.42%	6.73%
Dividend per Share ²	-	0.17	0.2154	0.202	0.2295
Rate of return	-	1.75%	1.55%	1.46%	1.65%
EPS ²	0.0275	0.1186	0.6805	0.7309	0.7979
Distribution rate	-	143%	31.7%	27.6%	28.8%
Net sales ¹	1,369	1,684	1,906	1,928	2,012
EBITDA ¹	228.2	285.4	340.9	347.4	362.3
EBIT ¹	198.2	257.3	307.1	311.1	324.2
Net income ¹	4.699	27.7	161	173.1	189.2
Net Debt ¹	409.8	257.5	429.2	320	104.6
Reference price ²	8.43	9.69	13.87	13.87	13.87
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.($)
NINTENDO CO., LTD.	24.12x	3.62x	18.08x	2.43%	6.53TCr
INTERNATIONAL GAMES SYSTEM CO.,LTD.	15.68x	7.86x	12.95x	5.75%	648.72Cr
ASMODEE	20.38x	1.95x	10.89x	1.55%	381.28Cr
TOMY COMPANY, LTD.	17.79x	0.89x	7.51x	2.07%	201.99Cr
GUANGZHOU WAHLAP TECHNOLOGY CORPORATION LIMITED	28.98x	-	-	-	35Cr
Average	21.39x	3.58x	12.36x	2.95%	1.56TCr
Weighted average by Cap.	23.10x	3.83x	17.02x	2.65%