🚀 VC round data is live in beta, check it out!
Spin Master Valuation Multiples
Discover revenue and EBITDA valuation multiples for Spin Master and similar public comparables like Tonies, Shanghai Yaoji Tech, Tron, TOMY and more.
Spin Master Overview
About Spin Master
Spin Master is a children’s entertainment company operating in the $112 billion global toy industry. The company creates, designs, manufactures, and markets a portfolio of products, brands, and entertainment properties across four key categories (outdoor, wheels & action, infant, toddler, preschool & plush, and activities, games & puzzles, dolls, and interactive). Spin Master has increased brand awareness via homegrown brands including Paw Patrol, Rusty Rivets, and Bakugan but has leaned on a robust acquisition strategy to reach adjacent markets through tie-ups like Rubik's, Gund, and Melissa & Doug. The company has global reach, with 29 offices in nearly 20 countries and sales in over 100 markets.
Founded
2004
HQ
Employees
2.4K
Website
Sectors
Financials (LTM)
EV
$2B
Spin Master Financials
Spin Master reported last 12-month revenue of $2B and EBITDA of $365M.
In the same LTM period, Spin Master generated $1B in gross profit, $365M in EBITDA, and $140M in net income.
Revenue (LTM)
Spin Master P&L
In the most recent fiscal year, Spin Master reported revenue of $2B and EBITDA of $357M.
Spin Master expects next 12-month revenue of XXX and NTM EBITDA of XXX
| LTM | NTM | Last FY | FY 2026 | FY 2027 | FY 2028 | |
|---|---|---|---|---|---|---|
| Revenue | $2B | XXX | $2B | XXX | XXX | XXX |
| Gross Profit | $1B | XXX | $1B | XXX | XXX | XXX |
| Gross Margin | 54% | XXX | 54% | XXX | XXX | XXX |
| EBITDA | $365M | XXX | $357M | XXX | XXX | XXX |
| EBITDA Margin | 17% | XXX | 17% | XXX | XXX | XXX |
| EBIT Margin | 10% | XXX | 11% | XXX | XXX | XXX |
| Net Profit | $140M | XXX | $138M | XXX | XXX | XXX |
| Net Margin | 7% | XXX | 7% | XXX | XXX | XXX |
| Net Debt | — | — | $160M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
Spin Master Stock Performance
Spin Master has current market cap of $1B, and enterprise value of $2B.
Market Cap Evolution
Spin Master's stock price is $13.58.
| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $2B | $1B | -0.5% | XXX | XXX | XXX | $1.38 |
Benchmark Trading Valuation Multiples by Industry
Sign up to access valuation multiples like growth-adjusted P/E, Rule of 40, next 12-month EV/Revenue, EBITDA multiples by industry, consensus analyst estimates and many more.
Start Free TrialSpin Master Valuation Multiples
Spin Master trades at 0.8x EV/Revenue multiple, and 4.7x EV/EBITDA.
EV / Revenue (LTM)
Spin Master Financial Valuation Multiples
As of April 20, 2026, Spin Master has market cap of $1B and EV of $2B.
Equity research analysts estimate Spin Master's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
Spin Master has a P/E ratio of 9.7x.
| LTM | NTM | Last FY | FY 2026 | FY 2027 | FY 2028 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $1B | XXX | $1B | XXX | XXX | XXX |
| EV (current) | $2B | XXX | $2B | XXX | XXX | XXX |
| EV/Revenue | 0.8x | XXX | 0.8x | XXX | XXX | XXX |
| EV/EBITDA | 4.7x | XXX | 4.8x | XXX | XXX | XXX |
| EV/EBIT | 7.7x | XXX | 7.7x | XXX | XXX | XXX |
| EV/Gross Profit | 1.5x | XXX | 1.5x | XXX | XXX | XXX |
| P/E | 9.7x | XXX | 9.9x | XXX | XXX | XXX |
| EV/FCF | 17.8x | XXX | 13.9x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Verified Spin Master Valuation Multiples
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2027, based on consensus analyst estimates. Powered by FactSet and Morningstar.
Spin Master Margins & Growth Rates
Spin Master's revenue in the last 12 month grew by 2%.
Spin Master's revenue per employee in the last FY averaged $0.9M, while opex per employee averaged $0.4M for the same period.
Spin Master's rule of 40 is 20% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
Spin Master's rule of X is 24% (created by Bessemer, rule of X is another metric to measure SaaS companies, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).
Spin Master Operational Valuation Multiples
| LTM | NTM | Last FY | FY 2026 | FY 2027 | FY 2028 | |
|---|---|---|---|---|---|---|
| Revenue Growth | 2% | XXX | 2% | XXX | XXX | XXX |
| EBITDA Margin | 17% | XXX | 17% | XXX | XXX | XXX |
| EBITDA Growth | 7% | XXX | 8% | XXX | XXX | XXX |
| Rule of 40 | — | XXX | 20% | XXX | XXX | XXX |
| Bessemer Rule of X | — | XXX | 24% | XXX | XXX | XXX |
| Revenue per Employee | — | XXX | $0.9M | XXX | XXX | XXX |
| Opex per Employee | — | XXX | $0.4M | XXX | XXX | XXX |
| S&M Expenses to Revenue | 23% | XXX | 23% | XXX | XXX | XXX |
| G&A Expenses to Revenue | 20% | XXX | 20% | XXX | XXX | XXX |
| R&D Expenses to Revenue | — | XXX | 2% | XXX | XXX | XXX |
| Opex to Revenue | — | XXX | 46% | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Spin Master Public Comps
See public comps and valuation multiples for other Toys & Games comps.
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| LTM | 2026E | 2027E | LTM | 2026E | 2027E | |
| Spin Master | XXX | XXX | XXX | XXX | XXX | XXX |
| Tonies | XXX | XXX | XXX | XXX | XXX | XXX |
| Shanghai Yaoji Tech | XXX | XXX | XXX | XXX | XXX | XXX |
| Tron | XXX | XXX | XXX | XXX | XXX | XXX |
| TOMY | XXX | XXX | XXX | XXX | XXX | XXX |
| Rastar Group | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Spin Master M&A Activity
Spin Master acquired XXX companies to date.
Last acquisition by Spin Master was on XXXXXXXX, XXXXX. Spin Master acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX).
Latest Acquisitions by Spin Master
| Acquired Company | Valuation | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
Get Verified M&A Valuation Multiples
Sign up to see revenue and EBITDA valuation multiples for 150K+ M&A deals.
Start Free TrialSpin Master Investment Activity
Spin Master invested in XXX companies to date.
Spin Master made its latest investment on XXXXXXXX, XXXXX. Spin Master invested in XXXXXXXX for XXX (EV/Revenue multiple of XXX).
Latest Investments by Spin Master
| Company | Valuation | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
Benchmark 350K+ Funding Rounds and Disclosed VC Valuation Multiples
Sign up to see data on 350K+ funding rounds and disclosed revenue and EBITDA valuation multiples, from seed, through growth stage, to pre-IPO.
Start Free TrialAbout Spin Master
| When was Spin Master founded? | Spin Master was founded in 2004. |
| Where is Spin Master headquartered? | Spin Master is headquartered in Canada. |
| How many employees does Spin Master have? | As of today, Spin Master has over 2K employees. |
| Who is the CEO of Spin Master? | Spin Master's CEO is Max Rangel. |
| Is Spin Master publicly listed? | Yes, Spin Master is a public company listed on Tokyo Stock Exchange. |
| What is the stock symbol of Spin Master? | Spin Master trades under TOY ticker. |
| When did Spin Master go public? | Spin Master went public in 2015. |
| Who are competitors of Spin Master? | Spin Master main competitors are Tonies, Shanghai Yaoji Tech, Tron, TOMY. |
| What is the current market cap of Spin Master? | Spin Master's current market cap is $1B. |
| What is the current revenue of Spin Master? | Spin Master's last 12 months revenue is $2B. |
| What is the current revenue growth of Spin Master? | Spin Master revenue growth (NTM/LTM) is 2%. |
| What is the current EV/Revenue multiple of Spin Master? | Current revenue multiple of Spin Master is 0.8x. |
| Is Spin Master profitable? | Yes, Spin Master is EBITDA-positive (as of the last 12 months). |
| What is the current EBITDA of Spin Master? | Spin Master's last 12 months EBITDA is $365M. |
| What is Spin Master's EBITDA margin? | Spin Master's last 12 months EBITDA margin is 17%. |
| What is the current EV/EBITDA multiple of Spin Master? | Current EBITDA multiple of Spin Master is 4.7x. |
| What is the current FCF of Spin Master? | Spin Master's last 12 months FCF is $96M. |
| What is Spin Master's FCF margin? | Spin Master's last 12 months FCF margin is 5%. |
| What is the current EV/FCF multiple of Spin Master? | Current FCF multiple of Spin Master is 17.8x. |
Start Your
Free Trial Today
Try Multiples for free for 3 days. Got questions or need a demo? Schedule a call with us below.