|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 144.50 SEK | +1.83% |
|
-2.23% | +36.40% |
| 07-10 | Carnegie Småbolagsfond fell 2.15 percent in June, Puuilo among the top contributors | FW |
| 07-10 | BNP Paribas raises target price for Asmodee to 180 kronor (170), reiterates outperform - BN | 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 | 3,104 | - | - |
| Change | - | 14.91% | 37.05% | - | - |
| Enterprise Value (EV) 1 | 2,381 | 2,522 | 3,545 | 3,404 | 3,231 |
| Change | - | 5.95% | 40.54% | -3.98% | -5.06% |
| P/E | 307x | 82.6x | 21.1x | 20x | 17.7x |
| PBR | 1.05x | 1.21x | 1.55x | 1.46x | 1.36x |
| PEG | - | 0x | 0x | 3.67x | 1.3x |
| Capitalization / Revenue | 1.44x | 1.35x | 1.67x | 1.66x | 1.58x |
| EV / Revenue | 1.74x | 1.5x | 1.91x | 1.82x | 1.65x |
| EV / EBITDA | 10.4x | 8.84x | 10.7x | 10.1x | 9.1x |
| EV / EBIT | 12x | 9.8x | 12x | 11.4x | 10.3x |
| EV / FCF | 14.2x | 12x | 19.2x | 16.2x | 14.4x |
| FCF Yield | 7.07% | 8.31% | 5.21% | 6.17% | 6.96% |
| Dividend per Share 3 | - | 1.848 | 1.86 | 1.969 | 2.24 |
| Rate of return | - | 1.74% | 1.29% | 1.36% | 1.55% |
| EPS 3 | 0.2982 | 1.287 | 6.836 | 7.209 | 8.158 |
| Distribution rate | - | 144% | 27.2% | 27.3% | 27.4% |
| Net sales 1 | 1,369 | 1,684 | 1,855 | 1,868 | 1,959 |
| EBITDA 1 | 228.2 | 285.4 | 330.9 | 337.7 | 355 |
| EBIT 1 | 198.2 | 257.3 | 296 | 298.2 | 314.6 |
| Net income 1 | 4.699 | 27.7 | 149.5 | 158.4 | 184 |
| Net Debt 1 | 409.8 | 257.5 | 440.9 | 299.9 | 127.6 |
| Reference price 3 | 91.50 | 106.34 | 144.50 | 144.50 | 144.50 |
| Nbr of stocks (in thousands) | 233,692 | 233,692 | 236,721 | - | - |
| Announcement Date | 21/05/25 | 21/05/26 | - | - | - |
1SEK in Million2EUR in Million3SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.14x | 1.91x | 10.71x | 1.29% | 3.55B | |
| 20.12x | 2.62x | 14.92x | 2.87% | 50.18B | |
| 16.09x | 7.99x | 13.52x | 5.6% | 6.53B | |
| 16.05x | 0.77x | 6.38x | 2.28% | 1.78B | |
| 13.26x | 2.08x | 7.61x | 1.92% | 1.58B | |
| 27.52x | - | - | - | 325M | |
| Average | 19.03x | 3.07x | 10.63x | 2.79% | 10.66B | |
| Weighted average by Cap. | 19.52x | 3.07x | 14.12x | 3.02% |
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
- Valuation Asmodee
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
