Valuation Playmates Toys Limited

Stocks

Market Closed - Hong Kong S.E. Other stock markets 16:08:21 12/06/2026 HKT			5-day change	1st Jan Change
0.4800 ^HKD	+1.05%		+1.05%	+20.00%

03-24	Playmates Toys Limited commences an Equity Buyback Plan for 118,000,000 shares, representing 10% of its issued share capital, under the authorization approved on May 30, 2025.	CI
03-14	Playmates Toys Limited Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	395.3	590	719.8	838.3	731.6	472
Change	-	49.25%	22%	16.46%	-12.73%	-35.48%
Enterprise Value (EV) ¹	-550	-352.9	-238.3	-212.9	-387.8	-576.1
Change	-	35.83%	32.49%	10.66%	-82.2%	-48.55%
P/E Ratio	-13.1x	13.7x	74.4x	3.75x	5.56x	-30.7x
PBR	0.42x	0.59x	0.73x	0.72x	0.61x	0.43x
PEG	-	-0x	-1x	0x	-0.1x	0x
Capitalization / Revenue	1.37x	0.94x	1.43x	0.76x	0.79x	0.92x
EV / Revenue	-1.9x	-0.56x	-0.47x	-0.19x	-0.42x	-1.12x
EV / EBITDA	11.2x	-9.14x	-39.5x	-1.01x	-4.09x	11.8x
EV / EBIT	10.9x	-9.35x	-44.9x	-1.01x	-4.11x	11.7x
EV / FCF	19.7x	71.9x	-5.69x	-3.45x	-5.33x	-316x
FCF Yield	5.07%	1.39%	-17.6%	-29%	-18.7%	-0.32%
Dividend per Share ²	-	0.02	0.02	0.05	0.05	0.01
Rate of return	-	4%	3.28%	7.04%	8.06%	2.5%
EPS ²	-0.0255	0.0364	0.0082	0.1896	0.1115	-0.013
Distribution rate	-	54.9%	244%	26.4%	44.8%	-76.7%
Net sales ¹	289.2	625.1	504.2	1,109	931.3	512.2
EBITDA ¹	-49.29	38.62	6.038	210.4	94.74	-48.64
EBIT ¹	-50.52	37.76	5.305	209.8	94.29	-49.29
Net income ¹	-30.06	42.98	9.722	223.7	131.6	-15.35
Net Debt ¹	-945.3	-942.9	-958.1	-1,051	-1,119	-1,048
Reference price ²	0.3350	0.5000	0.6100	0.7100	0.6200	0.4000
Nbr of stocks (in thousands)	1,180,000	1,180,000	1,180,000	1,180,700	1,180,000	1,180,000
Announcement Date	24/3/21	23/3/22	26/4/23	8/4/24	7/4/25	8/4/26

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 TOYS LIMITED	-	-	-	-	71.56M
NINTENDO CO., LTD.	20.28x	2.71x	16.51x	2.83%	51.63B
INTERNATIONAL GAMES SYSTEM CO.,LTD.	16.33x	8.11x	13.73x	5.52%	6.73B
ASMODEE	53.6x	2.03x	12.2x	-.--%	3.44B
BLOKS GROUP LIMITED	14.52x	2.32x	8.33x	1.76%	1.72B
TOMY COMPANY, LTD.	24.41x	0.74x	6.42x	2.21%	1.58B
GUANGZHOU WAHLAP TECHNOLOGY CORPORATION LIMITED	30.77x	-	-	-	365M
Average	26.65x	3.18x	11.44x	2.46%	9.36B
Weighted average by Cap.	21.64x	3.18x	15.53x	2.92%