Valuation Asmodee

Stocks

Real-time Estimate Cboe Europe Other stock markets 15:59:05 29/07/2026 HKT			5-day change	1st Jan Change
149.80 ^SEK	-0.07%		+0.54%	+41.50%

07-24	Fitch Ratings raises Asmodee's credit rating to BB	FW
07-24	The Lancelot manager: Concentrated holdings behind a decade of outperformance - Placera	FW

Data adjusted to current consolidation scope

Fiscal Period: March	2025	2026	2027	2028	2029
Market Cap ¹	1,971	2,265	3,212	-	-
Change	-	14.91%	41.82%	-	-
Enterprise Value (EV) ¹	2,381	2,522	3,654	3,516	3,347
Change	-	5.95%	44.86%	-3.76%	-4.8%
P/E	307x	81.7x	21.8x	20.5x	18.1x
PBR	1.05x	1.2x	1.6x	1.5x	1.4x
PEG	-	0x	0x	3.43x	1.4x
Capitalization / Revenue	1.44x	1.35x	1.72x	1.71x	1.63x
EV / Revenue	1.74x	1.5x	1.95x	1.87x	1.7x
EV / EBITDA	10.4x	8.84x	11x	10.4x	9.38x
EV / EBIT	12x	9.8x	12.3x	11.7x	10.6x
EV / FCF	14.2x	12x	19.7x	15.6x	14.9x
FCF Yield	7.07%	8.31%	5.07%	6.42%	6.71%
Dividend per Share ²	-	0.17	0.1741	0.1911	0.2181
Rate of return	-	1.75%	1.28%	1.41%	1.61%
EPS ²	0.0275	0.1186	0.6232	0.6604	0.748
Distribution rate	-	143%	27.9%	28.9%	29.2%
Net sales ¹	1,369	1,684	1,869	1,882	1,974
EBITDA ¹	228.2	285.4	331.2	339.1	356.7
EBIT ¹	198.2	257.3	296	299.3	316
Net income ¹	4.699	27.7	150	159.7	178
Net Debt ¹	409.8	257.5	441.7	304.2	135.5
Reference price ²	8.43	9.69	13.57	13.57	13.57
Nbr of stocks (in thousands)	233,692	233,692	236,721	-	-
Announcement Date	21/5/25	21/5/26	-	-	-

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	21.77x	1.95x	11.03x	1.28%	3.66B
INTERNATIONAL GAMES SYSTEM CO.,LTD.	15.57x	7.78x	13.16x	5.89%	6.29B
TOMY COMPANY, LTD.	17.52x	0.86x	7.11x	2.09%	1.91B
BLOKS GROUP LIMITED	12.43x	1.88x	6.88x	1.43%	1.47B
GUANGZHOU WAHLAP TECHNOLOGY CORPORATION LIMITED	26.71x	-	-	-	316M
Average	18.80x	3.12x	9.54x	2.67%	2.73B
Weighted average by Cap.	17.43x	4.54x	11.01x	3.59%