Valuation Asmodee

Stocks

Real-time Estimate Cboe Europe 09:48:41 03/09/2026 BST			5-day change	1st Jan Change
155.65 ^SEK	+1.80%		+1.70%	+46.97%

08:47am	Asmodee CFO Andrea Gasparini buys shares for just under 0.3 million kronor	FW
09-01	Down on the Stockholm Stock Exchange for the second day in a row, the OMXS30 index fell 1.3 percent	FW

Data adjusted to current consolidation scope

Fiscal Period: March	2025	2026	2027	2028	2029
Market Cap ¹	1,971	2,265	3,245	-	-
Change	-	14.91%	43.3%	-	-
Enterprise Value (EV) ¹	2,381	2,522	3,675	3,565	3,350
Change	-	5.95%	45.69%	-2.97%	-6.04%
P/E	307x	81.7x	20.1x	18.8x	17.2x
PBR	1.05x	1.2x	1.58x	1.48x	1.38x
PEG	-	0x	0x	2.54x	1.88x
Capitalization / Revenue	1.44x	1.35x	1.7x	1.68x	1.61x
EV / Revenue	1.74x	1.5x	1.93x	1.85x	1.67x
EV / EBITDA	10.4x	8.84x	10.8x	10.3x	9.25x
EV / EBIT	12x	9.8x	12x	11.5x	10.3x
EV / FCF	14.2x	12x	19.3x	15.4x	14.7x
FCF Yield	7.07%	8.31%	5.19%	6.49%	6.8%
Dividend per Share ²	-	0.17	0.2154	0.202	0.2295
Rate of return	-	1.75%	1.57%	1.47%	1.67%
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	13.71	13.71	13.71
Nbr of stocks (in thousands)	233,692	233,692	236,721	-	-
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	20.15x	1.93x	10.78x	1.57%	3.76B
NINTENDO CO., LTD.	23.53x	3.52x	17.53x	2.47%	64.1B
INTERNATIONAL GAMES SYSTEM CO.,LTD.	15.2x	7.62x	12.55x	5.93%	6.28B
BLOKS GROUP LIMITED	18.52x	3.34x	11.61x	1.14%	2.3B
TOMY COMPANY, LTD.	17.5x	0.87x	7.35x	2.1%	2B
GUANGZHOU WAHLAP TECHNOLOGY CORPORATION LIMITED	29.44x	-	-	-	351M
Average	20.72x	3.45x	11.96x	2.64%	13.13B
Weighted average by Cap.	22.43x	3.70x	16.38x	2.66%