|
Market Closed -
Toronto S.E.
21:00:00 19/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 20.67 CAD | +0.10% |
|
+0.88% | +8.50% |
| 09-29 | Spin Master Expands Licensing Agreement With Universal | MT |
| 09-24 | Spin Master and Universal Expand Licensing Relationship With Multi-Property Plush Deal | MT |
Company Valuation: Spin Master Corp.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,879 | 2,581 | 2,736 | 2,410 | 1,397 | 1,462 | - | - |
| Change | - | -33.47% | 6.03% | -11.93% | -42.04% | 4.67% | - | - |
| Enterprise Value (EV) 1 | 3,389 | 2,008 | 2,093 | 2,711 | 1,751 | 1,797 | 1,718 | 1,622 |
| Change | - | -40.76% | 4.24% | 29.54% | -35.41% | 2.65% | -4.41% | -5.57% |
| P/E | 20x | 10x | 18.5x | 30.6x | -9.52x | 11.4x | 10.6x | 11.2x |
| PBR | 3.69x | 2.04x | - | - | - | - | - | - |
| PEG | - | 0.3x | -0.4x | -0.7x | 0x | -0x | 1.44x | -2.07x |
| Capitalization / Revenue | 1.9x | 1.28x | 1.44x | 1.06x | 0.66x | 0.68x | 0.66x | 0.66x |
| EV / Revenue | 1.66x | 0.99x | 1.1x | 1.2x | 0.83x | 0.83x | 0.78x | 0.73x |
| EV / EBITDA | 8.18x | 5.16x | 5x | 5.85x | 4.9x | 4.67x | 4.23x | 3.96x |
| EV / EBIT | 12.5x | 6.25x | 7.25x | 8.12x | 7.89x | 8.1x | 7.2x | 6.67x |
| EV / FCF | 9.98x | 13.4x | 17x | 12.6x | 14.2x | 15.8x | 10.6x | 9.11x |
| FCF Yield | 10% | 7.47% | 5.88% | 7.95% | 7.06% | 6.33% | 9.4% | 11% |
| Dividend per Share 2 | - | 0.087 | 0.1772 | 0.2951 | 0.3439 | 0.421 | 0.446 | 0.486 |
| Rate of return | - | 0.35% | 0.67% | 1.25% | 2.47% | 2.87% | 3.04% | 3.31% |
| EPS 2 | 1.89 | 2.45 | 1.43 | 0.77 | -1.46 | 1.29 | 1.385 | 1.31 |
| Distribution rate | - | 3.55% | 12.4% | 38.3% | -23.6% | 32.6% | 32.2% | 37.1% |
| Net sales 1 | 2,042 | 2,020 | 1,905 | 2,263 | 2,113 | 2,155 | 2,214 | 2,225 |
| EBITDA 1 | 414.1 | 389.4 | 418.8 | 463.6 | 357.1 | 384.6 | 406.5 | 409.5 |
| EBIT 1 | 272.2 | 321.2 | 288.7 | 333.8 | 222 | 222 | 238.6 | 243.4 |
| Net income 1 | 198.6 | 261.3 | 151.4 | 81.9 | -148.5 | 139.2 | 148.6 | 128.2 |
| Net Debt 1 | -489.7 | -573.1 | -643.6 | 300.9 | 354.2 | 335.4 | 256 | 160.4 |
| Reference price 2 | 37.88 | 24.62 | 26.40 | 23.54 | 13.89 | 14.67 | 14.67 | 14.67 |
| Nbr of stocks (in thousands) | 102,394 | 104,828 | 103,661 | 102,377 | 100,535 | 99,653 | - | - |
| Announcement Date | 28/02/22 | 08/03/23 | 28/02/24 | 24/02/25 | 05/03/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.37x | 0.83x | 4.67x | 2.87% | 1.46B | |
| 22.58x | 3.41x | 17.01x | 2.61% | 62.16B | |
| 25.3x | 2.45x | 13.51x | 1.71% | 25.39B | |
| 17.1x | 3.2x | 10.93x | 2.84% | 13.89B | |
| 27.7x | 7.73x | 16.93x | 3.16% | 7.34B | |
| 16.47x | 8.25x | 13.63x | 5.47% | 6.71B | |
| 10.57x | 1.16x | 7.67x | -.--% | 4.82B | |
| 20.36x | 2.08x | 11.39x | 1.46% | 4.04B | |
| 20.24x | 1.13x | 9.4x | 1.67% | 2.46B | |
| 17.14x | 3.05x | 10.56x | 1.23% | 2.15B | |
| Average | 18.88x | 3.33x | 11.57x | 2.3% | 13.04B | |
| Weighted average by Cap. | 21.73x | 3.49x | 14.59x | 2.47% |
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
- TOY Stock
- Valuation Spin Master Corp.
Select your edition
All financial news and data tailored to specific country editions
