Stock HAS HASBRO, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Hasbro, Inc.

Equities

HAS

US4180561072

Toys & Juvenile Products

Real-time Estimate Cboe BZX
Other stock markets
 15:27:06 2024-04-29 EDT 		5-day change 1st Jan Change
64.1 USD -0.58% Intraday chart for Hasbro, Inc. +14.56% +25.42%
04-26 S&P 500 Posts First Weekly Gain Since March as Tech, Consumer Discretionary Lead Rise on Better-Than-Expected Earnings MT
04-26 DA Davidson Raises Hasbro's Price Target to $59 From $52 MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 14,452 12,818 14,040 8,426 7,085 8,974 - -
Enterprise Value (EV) 1 13,919 16,467 17,046 11,880 10,006 11,799 11,832 10,896
P/E ratio 26.1 x 57.7 x 32.8 x 41.8 x -4.76 x 19.8 x 16.7 x 13.4 x
Yield 2.58% 2.91% 2.67% 4.59% 5.48% 4.34% 4.52% 4.83%
Capitalization / Revenue 3.06 x 2.35 x 2.19 x 1.44 x 1.42 x 2.17 x 2.08 x 1.98 x
EV / Revenue 2.95 x 3.01 x 2.65 x 2.03 x 2 x 2.85 x 2.75 x 2.4 x
EV / EBITDA 15.3 x 16.2 x 13 x 10.1 x 14.1 x 11.9 x 10.8 x 9.22 x
EV / FCF 26.8 x 19.4 x 24.9 x 59.8 x 19.4 x 26.9 x 23.4 x 10.1 x
FCF Yield 3.73% 5.17% 4.02% 1.67% 5.16% 3.72% 4.28% 9.87%
Price to Book 4.83 x 4.43 x 4.59 x 2.99 x 6.52 x 7.4 x 4.06 x 3.9 x
Nbr of stocks (in thousands) 136,845 137,031 137,947 138,114 138,764 139,203 - -
Reference price 2 105.6 93.54 101.8 61.01 51.06 64.47 64.47 64.47
Announcement Date 20-02-11 21-02-08 22-02-07 23-02-16 24-02-13 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 4,720 5,465 6,420 5,857 5,003 4,134 4,310 4,544
EBITDA 1 911.1 1,015 1,310 1,173 709.4 987.9 1,093 1,182
EBIT 1 669.8 826.7 995.2 922.5 476.5 791.5 892 1,001
Operating Margin 14.19% 15.13% 15.5% 15.75% 9.52% 19.15% 20.69% 22.02%
Earnings before Tax (EBT) 1 594.2 322.1 581.9 261.5 -1,709 601.6 706.9 820.1
Net income 1 520.5 222.5 428.7 203.5 -1,489 458 538.7 657.7
Net margin 11.03% 4.07% 6.68% 3.47% -29.77% 11.08% 12.5% 14.48%
EPS 2 4.050 1.620 3.100 1.460 -10.73 3.250 3.856 4.797
Free Cash Flow 1 519.4 850.6 685.2 198.7 516.3 438.4 505.9 1,075
FCF margin 11% 15.56% 10.67% 3.39% 10.32% 10.61% 11.74% 23.66%
FCF Conversion (EBITDA) 57.01% 83.78% 52.3% 16.94% 72.78% 44.38% 46.3% 90.96%
FCF Conversion (Net income) 99.8% 382.25% 159.83% 97.64% - 95.74% 93.92% 163.44%
Dividend per Share 2 2.720 2.720 2.720 2.800 2.800 2.798 2.914 3.114
Announcement Date 20-02-11 21-02-08 22-02-07 23-02-16 24-02-13 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 1,970 2,013 1,163 1,339 1,676 1,678 1,001 1,210 1,503 1,289 757.3 940.3 1,298 1,132 803.4
EBITDA 1 462.1 306.5 192.1 308.3 345.5 327.2 98.7 198.6 401.5 10.6 172.8 229.8 331.3 260.1 178.9
EBIT 1 389.6 219.9 141.8 241 270.5 269.2 47.2 136.8 342.6 -50.1 148.6 174.9 283.8 193.6 145.4
Operating Margin 19.78% 10.92% 12.19% 18% 16.14% 16.04% 4.72% 11.31% 22.79% -3.89% 19.62% 18.6% 21.87% 17.11% 18.1%
Earnings before Tax (EBT) 1 323.4 87.9 80.2 179.9 165.6 -164.2 -21 -227.9 -215 -1,245 81 115.6 229.5 181.1 116
Net income 1 253.2 82.2 61.2 142 129.2 -128.9 -22.1 -235 -171.1 -1,061 58.2 85.33 171.8 132.3 77.85
Net margin 12.85% 4.08% 5.26% 10.6% 7.71% -7.68% -2.21% -19.42% -11.38% -82.33% 7.69% 9.08% 13.24% 11.69% 9.69%
EPS 2 1.830 0.5900 0.4400 1.020 0.9300 -0.9300 -0.1600 -1.690 -1.230 -7.640 0.4200 0.5900 1.177 0.9333 0.5100
Dividend per Share 2 0.6800 0.6800 0.7000 0.7000 0.7000 0.7000 0.7000 0.7000 - 0.7000 0.7000 0.7163 0.7163 0.7163 0.7490
Announcement Date 21-10-26 22-02-07 22-04-19 22-07-19 22-10-18 23-02-16 23-04-27 23-08-03 23-10-26 24-02-13 24-04-24 - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - 3,650 3,006 3,454 2,920 2,824 2,858 1,922
Net Cash position 1 533 - - - - - - -
Leverage (Debt/EBITDA) - 3.595 x 2.294 x 2.944 x 4.117 x 2.859 x 2.615 x 1.626 x
Free Cash Flow 1 519 851 685 199 516 438 506 1,075
ROE (net income / shareholders' equity) 21.9% 17.4% 24.1% 21.1% 17.7% 42.9% 38.9% 36.5%
ROA (Net income/ Total Assets) 7.37% 5.23% 6.94% 6.39% 4.4% 8.29% 8.58% 10.3%
Assets 1 7,059 4,254 6,180 3,183 -33,810 5,523 6,280 6,386
Book Value Per Share 2 21.90 21.10 22.20 20.40 7.830 8.720 15.90 16.50
Cash Flow per Share 2 5.080 7.100 4.950 2.680 5.220 4.040 5.450 -
Capex 1 134 126 133 174 209 219 189 140
Capex / Sales 2.83% 2.3% 2.07% 2.97% 4.18% 5.3% 4.38% 3.07%
Announcement Date 20-02-11 21-02-08 22-02-07 23-02-16 24-02-13 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Hasbro, Inc.

Trading Rating
Investor Rating
ESG Refinitiv
A
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
16
Last Close Price
64.47 USD
Average target price
67.74 USD
Spread / Average Target
+5.08%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Toys & Juvenile Products

1st Jan change Capi.
HASBRO, INC. Stock Hasbro, Inc.
+25.42% 8.97B
BANDAI NAMCO HOLDINGS INC. Stock BANDAI NAMCO Holdings Inc.
+3.63% 12.28B
MATTEL, INC. Stock Mattel, Inc.
-2.09% 6.32B
GAMES WORKSHOP GROUP PLC Stock Games Workshop Group PLC
-0.81% 3.94B
SPIN MASTER CORP. Stock Spin Master Corp.
-12.31% 2.3B
ALPHA GROUP Stock Alpha Group
-21.94% 1.34B
TONIES SE Stock tonies SE
+3.33% 615M
DREAM INTERNATIONAL LIMITED Stock Dream International Limited
+24.36% 406M
FUNKO, INC. Stock Funko, Inc.
-20.70% 318M
BROGENT TECHNOLOGIES INC. Stock Brogent Technologies Inc.
+10.53% 245M
Other Toys & Juvenile Products
  1. Stock Market
  2. Equities
  3. HAS Stock
  4. Financials Hasbro, Inc.