Valuation Asmodee OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 01:38:02 13/06/26 am AEST			5-day change	1st Jan Change
14.47 ^USD	-11.23%		0.00%	+24.31%

18/06	Länsförsäkringar Småbolag Sverige Vision rose 3.17 percent in May: added Norion and Enity	FW
18/06	Asmodee CEO Thomas Koegler purchases shares worth SEK 1.2m	FW

Data adjusted to current consolidation scope

Fiscal Period: March	2025	2026	2027	2028
Market Cap ¹	1,971	2,901	-	-
Change	-	47.19%	-	-
Enterprise Value (EV) ¹	2,381	2,522	3,355	3,225
Change	-	5.95%	2.13%	-3.89%
P/E	307x	82.6x	20.2x	19.3x
PBR	1.05x	1.21x	1.46x	1.38x
PEG	-	0x	0x	4.2x
Capitalization / Revenue	1.44x	1.35x	1.57x	1.58x
EV / Revenue	1.74x	1.5x	1.82x	1.76x
EV / EBITDA	10.4x	8.84x	10.2x	9.71x
EV / EBIT	12x	9.8x	11.2x	10.8x
EV / FCF	14.2x	12x	18.2x	15.5x
FCF Yield	7.07%	8.31%	5.5%	6.44%
Dividend per Share ³	-	1.848	1.848	1.911
Rate of return	-	1.74%	1.37%	1.42%
EPS ³	0.2982	1.287	6.652	6.958
Distribution rate	-	144%	27.8%	27.5%
Net sales ¹	1,369	1,684	1,846	1,837
EBITDA ¹	228.2	285.4	327.9	331.9
EBIT ¹	198.2	257.3	298.3	297.6
Net income ¹	4.699	27.7	147.5	154.7
Net Debt ¹	409.8	257.5	454.5	323.8
Reference price ³	91.50	134.40	134.40	134.40
Nbr of stocks (in thousands)	233,692	236,721	-	-
Announcement Date	21/5/25	21/5/26	-	-

¹SEK in Million²EUR in Million³SEK

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.($)
NINTENDO CO., LTD.	20.01x	2.66x	16.22x	2.87%	50.58B
INTERNATIONAL GAMES SYSTEM CO.,LTD.	17.15x	8.52x	14.43x	5.26%	7.06B
TOMY COMPANY, LTD.	24.41x	0.74x	6.42x	2.21%	1.57B
BLOKS GROUP LIMITED	12.64x	1.91x	6.86x	2.03%	1.5B
GUANGZHOU WAHLAP TECHNOLOGY CORPORATION LIMITED	29.67x	-	-	-	351M
Average	20.78x	3.46x	10.98x	3.09%	12.21B
Weighted average by Cap.	19.66x	3.28x	15.52x	3.11%