Stock HAS HASBRO, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Hasbro, Inc.

Equities

HAS

US4180561072

Toys & Juvenile Products

Market Closed - Nasdaq
Other stock markets
 04:00:00 2024-05-24 pm EDT 		5-day change 1st Jan Change
60.66 USD +0.51% Intraday chart for Hasbro, Inc. +0.88% +18.80%
May. 24 UBS Adjusts Hasbro Price Target to $69 From $68, Maintains Buy Rating MT
May. 23 HASBRO SHARES UP ABOUT 3.1% PREMARKET AFTER JP MORGAN RAISES TO… RE

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 14,452 12,818 14,040 8,426 7,085 8,445 - -
Enterprise Value (EV) 1 13,919 16,467 17,046 11,880 10,006 11,158 11,168 10,409
P/E ratio 26.1 x 57.7 x 32.8 x 41.8 x -4.76 x 19.5 x 15.5 x 12.4 x
Yield 2.58% 2.91% 2.67% 4.59% 5.48% 4.65% 4.8% 5.13%
Capitalization / Revenue 3.06 x 2.35 x 2.19 x 1.44 x 1.42 x 2.04 x 1.96 x 1.86 x
EV / Revenue 2.95 x 3.01 x 2.65 x 2.03 x 2 x 2.7 x 2.59 x 2.29 x
EV / EBITDA 15.3 x 16.2 x 13 x 10.1 x 14.1 x 11.3 x 10.2 x 8.76 x
EV / FCF 26.8 x 19.4 x 24.9 x 59.8 x 19.4 x 25.4 x 23.5 x -
FCF Yield 3.73% 5.17% 4.02% 1.67% 5.16% 3.93% 4.25% -
Price to Book 4.83 x 4.43 x 4.59 x 2.99 x 6.52 x 6.88 x 3.79 x 3.6 x
Nbr of stocks (in thousands) 136,845 137,031 137,947 138,114 138,764 139,216 - -
Reference price 2 105.6 93.54 101.8 61.01 51.06 60.66 60.66 60.66
Announcement Date 2/11/20 2/8/21 2/7/22 2/16/23 2/13/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 4,720 5,465 6,420 5,857 5,003 4,134 4,311 4,538
EBITDA 1 911.1 1,015 1,310 1,173 709.4 985.5 1,095 1,188
EBIT 1 669.8 826.7 995.2 922.5 476.5 792.6 896.8 1,034
Operating Margin 14.19% 15.13% 15.5% 15.75% 9.52% 19.17% 20.8% 22.77%
Earnings before Tax (EBT) 1 594.2 322.1 581.9 261.5 -1,709 602.3 757.4 899.4
Net income 1 520.5 222.5 428.7 203.5 -1,489 451.3 547.8 683.1
Net margin 11.03% 4.07% 6.68% 3.47% -29.77% 10.92% 12.71% 15.05%
EPS 2 4.050 1.620 3.100 1.460 -10.73 3.105 3.902 4.895
Free Cash Flow 1 519.4 850.6 685.2 198.7 516.3 438.4 474.9 -
FCF margin 11% 15.56% 10.67% 3.39% 10.32% 10.61% 11.02% -
FCF Conversion (EBITDA) 57.01% 83.78% 52.3% 16.94% 72.78% 44.49% 43.35% -
FCF Conversion (Net income) 99.8% 382.25% 159.83% 97.64% - 97.16% 86.68% -
Dividend per Share 2 2.720 2.720 2.720 2.800 2.800 2.820 2.914 3.114
Announcement Date 2/11/20 2/8/21 2/7/22 2/16/23 2/13/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 2,013 1,163 1,339 1,676 1,678 1,001 1,210 1,503 1,289 757.3 939.7 1,295 1,137 800.9 962.7
EBITDA 1 306.5 192.1 308.3 345.5 327.2 98.7 198.6 401.5 10.6 172.8 228.2 327.7 258.9 188.7 242.1
EBIT 1 219.9 141.8 241 270.5 269.2 47.2 136.8 342.6 -50.1 148.6 169.5 281.4 191.7 154.2 189
Operating Margin 10.92% 12.19% 18% 16.14% 16.04% 4.72% 11.31% 22.79% -3.89% 19.62% 18.04% 21.73% 16.86% 19.25% 19.63%
Earnings before Tax (EBT) 1 87.9 80.2 179.9 165.6 -164.2 -21 -227.9 -215 -1,245 81 113.4 233.6 167.5 116 165
Net income 1 82.2 61.2 142 129.2 -128.9 -22.1 -235 -171.1 -1,061 58.2 85.75 177.1 127.2 77.85 109.2
Net margin 4.08% 5.26% 10.6% 7.71% -7.68% -2.21% -19.42% -11.38% -82.33% 7.69% 9.12% 13.68% 11.19% 9.72% 11.35%
EPS 2 0.5900 0.4400 1.020 0.9300 -0.9300 -0.1600 -1.690 -1.230 -7.640 0.4200 0.6000 1.232 0.9025 0.5100 0.7850
Dividend per Share 2 0.6800 0.7000 0.7000 0.7000 0.7000 0.7000 0.7000 - 0.7000 0.7000 0.7163 0.7163 0.7163 0.7490 0.8014
Announcement Date 2/7/22 4/19/22 7/19/22 10/18/22 2/16/23 4/27/23 8/3/23 10/26/23 2/13/24 4/24/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - 3,650 3,006 3,454 2,920 2,713 2,723 1,964
Net Cash position 1 533 - - - - - - -
Leverage (Debt/EBITDA) - 3.595 x 2.294 x 2.944 x 4.117 x 2.753 x 2.486 x 1.653 x
Free Cash Flow 1 519 851 685 199 516 438 475 -
ROE (net income / shareholders' equity) 21.9% 17.4% 24.1% 21.1% 17.7% 41.6% 38.7% 36.1%
ROA (Net income/ Total Assets) 7.37% 5.23% 6.94% 6.39% 4.4% 8.29% 8.58% 10.3%
Assets 1 7,059 4,254 6,180 3,183 -33,810 5,442 6,387 6,632
Book Value Per Share 2 21.90 21.10 22.20 20.40 7.830 8.820 16.00 16.90
Cash Flow per Share 2 5.080 7.100 4.950 2.680 5.220 4.040 5.450 -
Capex 1 134 126 133 174 209 217 192 152
Capex / Sales 2.83% 2.3% 2.07% 2.97% 4.18% 5.26% 4.46% 3.36%
Announcement Date 2/11/20 2/8/21 2/7/22 2/16/23 2/13/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Hasbro, Inc.

Trading Rating
Investor Rating
ESG Refinitiv
A
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
14
Last Close Price
60.66 USD
Average target price
71.77 USD
Spread / Average Target
+18.31%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Toys & Juvenile Products

1st Jan change Capi.
HASBRO, INC. Stock Hasbro, Inc.
+18.80% 8.44B
BANDAI NAMCO HOLDINGS INC. Stock BANDAI NAMCO Holdings Inc.
+7.41% 12.66B
GAMES WORKSHOP GROUP PLC Stock Games Workshop Group PLC
-1.62% 4.08B
SPIN MASTER CORP. Stock Spin Master Corp.
-16.61% 2.21B
ALPHA GROUP Stock Alpha Group
-24.80% 1.34B
TONIES SE Stock tonies SE
+23.68% 778M
FUNKO, INC. Stock Funko, Inc.
+8.28% 437M
DREAM INTERNATIONAL LIMITED Stock Dream International Limited
+27.18% 430M
BROGENT TECHNOLOGIES INC. Stock Brogent Technologies Inc.
+7.02% 245M
JAKKS PACIFIC, INC. Stock JAKKS Pacific, Inc.
-47.45% 202M
Other Toys & Juvenile Products
  1. Stock Market
  2. Equities
  3. HAS Stock
  4. Financials Hasbro, Inc.