Valuation Asmodee OTC Markets

Stocks

Delayed OTC Markets 23:26:21 04/09/2026 HKT			5-day change	1st Jan Change
15.62 ^USD	-4.29%		-4.29%	+34.24%

09-04	Lancelot Sverige rose 3.5% in August, Ambea and Truecaller led the gains	FW
09-04	Ottawa Senators launch partnership with CATAN and Asmodee	FW

Data adjusted to current consolidation scope

Fiscal Period: March	2025	2026	2027	2028	2029
Market Cap ¹	1,971	2,265	3,330	-	-
Change	-	14.91%	47.05%	-	-
Enterprise Value (EV) ¹	2,381	2,522	3,759	3,648	3,432
Change	-	5.95%	49.04%	-2.96%	-5.93%
P/E	307x	81.7x	20.3x	18.9x	17.3x
PBR	1.05x	1.2x	1.63x	1.51x	1.41x
PEG	-	0x	0x	2.41x	1.93x
Capitalization / Revenue	1.44x	1.35x	1.73x	1.71x	1.64x
EV / Revenue	1.74x	1.5x	1.96x	1.88x	1.69x
EV / EBITDA	10.4x	8.84x	10.9x	10.4x	9.36x
EV / EBIT	12x	9.8x	12.3x	11.8x	10.7x
EV / FCF	14.2x	12x	19.7x	15.5x	14.8x
FCF Yield	7.07%	8.31%	5.09%	6.47%	6.76%
Dividend per Share ²	-	0.17	0.2204	0.2063	0.2338
Rate of return	-	1.75%	1.57%	1.47%	1.66%
EPS ²	0.0275	0.1186	0.6917	0.7459	0.8129
Distribution rate	-	143%	31.9%	27.7%	28.8%
Net sales ¹	1,369	1,684	1,920	1,945	2,033
EBITDA ¹	228.2	285.4	344.7	351.8	366.5
EBIT ¹	198.2	257.3	304.5	308.8	322.1
Net income ¹	4.699	27.7	164.3	177.3	193.1
Net Debt ¹	409.8	257.5	428.9	317.6	101.3
Reference price ²	8.43	9.69	14.07	14.07	14.07
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NINTENDO CO., LTD.	22.24x	3.31x	16.33x	2.63%	63.06B
INTERNATIONAL GAMES SYSTEM CO.,LTD.	15.2x	7.62x	12.55x	5.93%	6.33B
ASMODEE	20.34x	1.96x	10.91x	1.57%	3.87B
BLOKS GROUP LIMITED	17.86x	3.19x	11.11x	1.18%	2.22B
TOMY COMPANY, LTD.	16.91x	0.83x	7.01x	2.13%	1.99B
GUANGZHOU WAHLAP TECHNOLOGY CORPORATION LIMITED	30.06x	-	-	-	360M
Average	20.43x	3.38x	11.58x	2.69%	12.97B
Weighted average by Cap.	21.35x	3.53x	15.36x	2.79%