Valuation Asmodee

Stocks

Market Closed - Nasdaq Stockholm 12:00:00 2026-09-02 EDT			5-day change	1st Jan Change
152.90 ^SEK	-0.33%		-1.16%	+44.33%

09-01	Down on the Stockholm Stock Exchange for the second day in a row, the OMXS30 index fell 1.3 percent	FW
09-01	Decline deepens on the Stockholm stock exchange, OMXS30 index falls 1.2 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	5/21/25	5/21/26	-	-	-

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	20.27x	1.94x	10.84x	1.56%	3.79B
NINTENDO CO., LTD.	24.28x	3.65x	18.22x	2.41%	65.56B
INTERNATIONAL GAMES SYSTEM CO.,LTD.	15.27x	7.65x	12.61x	5.91%	6.32B
TOMY COMPANY, LTD.	17.88x	0.9x	7.56x	2.06%	2.03B
GUANGZHOU WAHLAP TECHNOLOGY CORPORATION LIMITED	29.62x	-	-	-	353M
CREEPY JAR S.A.	10.7x	4.38x	6.07x	7.89%	102M
Average	19.67x	3.70x	11.06x	3.97%	13.02B
Weighted average by Cap.	23.20x	3.82x	17.11x	2.65%