|
Delayed
OTC Markets
08:56:21 04/09/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 15.62 USD | -4.29% |
|
0.00% | +34.24% |
| 17/09 | 12 stocks have so far today posted a new 52-week high on the Stockholm Stock Exchange | FW |
| 17/09 | Mildef and Vitec are Swedbank's new small-cap favorites, Asker and Logistea are dropped | FW |
Company Valuation: Asmodee
Data adjusted to current consolidation scope
| Fiscal Period: March | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|
| Market Cap 1 | 1,971 | 2,265 | 3,469 | - | - |
| Change | - | 14.91% | 53.18% | - | - |
| Enterprise Value (EV) 1 | 2,381 | 2,522 | 3,898 | 3,786 | 3,570 |
| Change | - | 5.95% | 54.54% | -2.86% | -5.71% |
| P/E | 307x | 81.7x | 20.1x | 18.6x | 18x |
| PBR | 1.05x | 1.2x | 1.69x | 1.58x | 1.47x |
| PEG | - | 0x | 0x | 2.42x | 5.16x |
| Capitalization / Revenue | 1.44x | 1.35x | 1.8x | 1.78x | 1.7x |
| EV / Revenue | 1.74x | 1.5x | 2.03x | 1.94x | 1.75x |
| EV / EBITDA | 10.4x | 8.84x | 11.3x | 10.7x | 9.73x |
| EV / EBIT | 12x | 9.8x | 12.5x | 12x | 10.8x |
| EV / FCF | 14.2x | 12x | 20.4x | 16x | 15.4x |
| FCF Yield | 7.07% | 8.31% | 4.91% | 6.23% | 6.5% |
| Dividend per Share 2 | - | 0.17 | 0.2215 | 0.2073 | 0.2348 |
| Rate of return | - | 1.75% | 1.51% | 1.41% | 1.6% |
| EPS 2 | 0.0275 | 0.1186 | 0.7304 | 0.7866 | 0.8141 |
| Distribution rate | - | 143% | 30.3% | 26.3% | 28.8% |
| Net sales 1 | 1,369 | 1,684 | 1,923 | 1,947 | 2,035 |
| EBITDA 1 | 228.2 | 285.4 | 345.9 | 352.3 | 367 |
| EBIT 1 | 198.2 | 257.3 | 313 | 316.8 | 329.7 |
| Net income 1 | 4.699 | 27.7 | 173.3 | 187.5 | 193.1 |
| Net Debt 1 | 409.8 | 257.5 | 428.7 | 317.2 | 100.9 |
| Reference price 2 | 8.43 | 9.69 | 14.65 | 14.65 | 14.65 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.05x | 3.29x | 16.18x | 2.66% | 6.1TCr | |
| 15.55x | 7.79x | 12.84x | 5.8% | 642.54Cr | |
| 20.06x | 2.03x | 11.27x | 1.51% | 397.88Cr | |
| 18.39x | 1x | 8.31x | 1.94% | 220.52Cr | |
| 15.97x | 2.8x | 9.7x | 1.32% | 200.21Cr | |
| 30.69x | - | - | - | 37Cr | |
| Average | 20.45x | 3.38x | 11.66x | 2.65% | 1.27TCr | |
| Weighted average by Cap. | 21.17x | 3.52x | 15.23x | 2.81% |
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
- ASMOF Stock
- Valuation Asmodee
Select your edition
All financial news and data tailored to specific country editions
