Valuation Playmates Holdings Limited

Stocks

Delayed Hong Kong S.E. 03:16:50 2026-10-02 EDT			5-day change	1st Jan Change
0.5000 ^HKD	0.00%		0.00%	+1.01%

08-21	Playmates Holdings Limited Reports Earnings Results for the Half Year Ended June 30, 2026	CI
08-21	Playmates Holdings Limited Declares Interim Dividend for the Six Months Ended June 30, 2026, Payable on September 25, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,904	1,609	1,161	1,159	1,179	1,024
Change	-	-15.49%	-27.85%	-0.16%	1.69%	-13.16%
Enterprise Value (EV) ¹	1,086	782.6	294.6	206.8	148.4	23.71
Change	-	-27.91%	-62.35%	-29.83%	-28.22%	-84.03%
P/E	-3.78x	-32.6x	-5.47x	112x	-3.08x	-2.83x
PBR	0.32x	0.27x	0.21x	0.21x	0.24x	0.22x
PEG	-	0.4x	-0x	-1x	0x	0.54x
Capitalization / Revenue	3.55x	1.87x	1.61x	0.91x	1.08x	1.54x
EV / Revenue	2.02x	0.91x	0.41x	0.16x	0.14x	0.04x
EV / EBITDA	7.02x	3.41x	1.61x	0.62x	0.68x	0.37x
EV / EBIT	7.68x	3.59x	1.7x	0.64x	0.71x	0.42x
EV / FCF	16.2x	8.2x	2.08x	1.66x	1.02x	0.36x
FCF Yield	6.18%	12.2%	48.1%	60.2%	98.4%	276%
Dividend per Share ²	0.045	0.03	0.03	0.03	0.03	0.03
Rate of return	4.95%	3.9%	5.36%	5.36%	5.26%	6.06%
EPS ²	-0.2409	-0.0236	-0.1024	0.004993	-0.1848	-0.1751
Distribution rate	-18.7%	-127%	-29.3%	601%	-16.2%	-17.1%
Net sales ¹	536.3	860.8	719.6	1,272	1,092	665.2
EBITDA ¹	154.7	229.2	183.1	334.1	217	64.93
EBIT ¹	141.3	218	173.4	324.7	208.3	56.52
Net income ¹	-507.6	-49.43	-212.8	10.34	-382.3	-362.2
Net Debt ¹	-818.6	-826.7	-866.4	-952.4	-1,030	-1,000
Reference price ²	0.9100	0.7700	0.5600	0.5600	0.5700	0.4950
Nbr of stocks (in thousands)	2,092,500	2,090,000	2,073,340	2,070,000	2,068,000	2,068,000
Announcement Date	3/24/21	3/23/22	4/26/23	4/8/24	4/7/25	4/8/26

¹HKD in Million²HKD

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.($)
PLAYMATES HOLDINGS LIMITED	-	-	-	-	132M
NINTENDO CO., LTD.	20.94x	3.11x	15.45x	2.82%	58.12B
BANDAI NAMCO HOLDINGS INC.	23.36x	2.23x	12.3x	1.86%	23.44B
HASBRO, INC.	15.41x	2.97x	10.1x	3.11%	12.69B
GAMES WORKSHOP GROUP PLC	28.01x	7.82x	17.12x	3.12%	7.36B
INTERNATIONAL GAMES SYSTEM CO.,LTD.	17.33x	8.68x	14.34x	5.2%	7.18B
ASMODEE	19.68x	1.99x	11.07x	1.54%	3.83B
MATTEL, INC.	9.66x	1.05x	6.92x	-.--%	4.3B
TOMY COMPANY, LTD.	18.78x	1.04x	8.6x	1.8%	2.29B
BLOKS GROUP LIMITED	16.4x	2.89x	10.01x	1.28%	2.05B
Average	18.84x	3.53x	11.77x	2.3%	12.14B
Weighted average by Cap.	20.49x	3.39x	13.66x	2.64%