Valuation Asmodee

Stocks

Market Closed - Nasdaq Stockholm 12:00:00 2026-10-23 pm EDT			5-day change	1st Jan Change
169.10 ^SEK	-1.63%		+0.65%	+59.62%

Oct. 14	Carnegie Small Cap Fund fell 2.72 percent in September, Billerud new holding	FW
Oct. 14	Eight stocks have so far today hit new 52-week highs on the Stockholm Stock Exchange	FW

Data adjusted to current consolidation scope

Fiscal Period: March	2025	2026	2027	2028	2029
Market Cap ¹	1,971	2,265	3,601	-	-
Change	-	14.91%	58.99%	-	-
Enterprise Value (EV) ¹	2,381	2,522	4,010	3,890	3,679
Change	-	5.95%	58.97%	-2.99%	-5.42%
P/E	307x	81.7x	20.2x	19.1x	18.5x
PBR	1.05x	1.2x	1.75x	1.64x	1.52x
PEG	-	0x	0x	3.1x	5.82x
Capitalization / Revenue	1.44x	1.35x	1.86x	1.83x	1.75x
EV / Revenue	1.74x	1.5x	2.07x	1.97x	1.79x
EV / EBITDA	10.4x	8.84x	11.3x	10.8x	9.78x
EV / EBIT	12x	9.8x	12.8x	12.3x	11x
EV / FCF	14.2x	12x	20.4x	16.4x	15.6x
FCF Yield	7.07%	8.31%	4.9%	6.11%	6.42%
Dividend per Share ²	-	0.17	0.224	0.2087	0.2369
Rate of return	-	1.75%	1.47%	1.37%	1.56%
EPS ²	0.0275	0.1186	0.752	0.7984	0.8238
Distribution rate	-	143%	29.8%	26.1%	28.8%
Net sales ¹	1,369	1,684	1,936	1,972	2,057
EBITDA ¹	228.2	285.4	355	360.7	376
EBIT ¹	198.2	257.3	312.6	316	334.6
Net income ¹	4.699	27.7	179	190.7	195.4
Net Debt ¹	409.8	257.5	408.9	288.9	78.09
Reference price ²	8.43	9.69	15.21	15.21	15.21
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	20.57x	2.1x	11.47x	1.45%	4.03B
NINTENDO CO., LTD.	23.17x	3.5x	17.4x	2.55%	62.78B
BANDAI NAMCO HOLDINGS INC.	25.63x	2.49x	13.71x	1.69%	25.56B
HASBRO, INC.	17.35x	3.57x	11.27x	2.38%	16.56B
GAMES WORKSHOP GROUP PLC	27.81x	7.76x	17x	3.14%	7.09B
INTERNATIONAL GAMES SYSTEM CO.,LTD.	16.66x	8.39x	13.92x	5.45%	6.8B
MATTEL, INC.	10.6x	1.16x	7.69x	-.--%	4.69B
TOMY COMPANY, LTD.	20.91x	1.18x	9.76x	1.62%	2.55B
TONIES SE	39.39x	1.97x	19.44x	-.--%	1.82B
Average	22.46x	3.57x	13.52x	2.03%	14.65B
Weighted average by Cap.	22.48x	3.60x	15.07x	2.37%