GAW

Games Workshop (GAW)

Buy
Sell
Company name:Games Workshop Group Plc
EPIC:GAWTrading Currency:GBX
Market Sector:F25FISIN:GB0003718474
Market Segment:STMMShare Type:DE
WWW Address:http://www.games-workshop.com/Description:ORD 5P
Industry Sector:LEISURE GOODS
 Price Price Change [%] Bid Offer Open High Low Volume
 8,175.00 images.advfn.com/imagesnew/2/gb/down -35.0 [-0.43] 8,225.00 8,235.00 8,095.00 8,310.00 8,090.00 99,848
 Market Cap. [m] Shares In Issue [m] Beta EPS DPS PE Ratio Yield 52-Wks-Range
 2,684.50 32.84 -3.28 372.70 245.00 21.93 3.00 12,310.00 - 7,935.00

Games Workshop Key Figures

Key Figures
(at previous day's close)
Market Cap.2,684.50m
Shares In Issue32.84m
Prev. Close8,210.00
PE Ratio21.93 
Dividend Yield3.00%
EPS - basic372.70p
Dividend PS245.00p
Dividend Cover1.52 
Cash Flow PS404.11p
Return On Equity (ROE)62.15%
Operating Margin42.72%
PEG Factor0.31 
EPS Growth Rate70.42%
Dividends PS Growth Rate68.97%
Net Debt0.20m
Gross Gearing30.32%
Quick Assets133.30m
Net Working Capital116.10m
Intangibles / Fixed Assets20.76%
Turnover PS1,075.59p
Pre-Tax Profit PS459.53p
Retained Profit PS187.28p
Cash PS259.46p
Net Cash PS123.33p
Net Tangible Asset Value PS *521.35p
Net Asset Value PS597.78p
Spread10.00 (0.12%) 

Games Workshop Balance Sheet

%1$s Balance Sheet
L^GAW:Liabilities+EQL^GAW:Assets

Share Price Performance

Share Price Performance
Sample Period HighLow
1 week8,795.007,935.00
4 weeks10,250.007,935.00
12 weeks10,300.007,935.00
1 year12,310.007,935.00

Share Price Chart (5 years)

Share Price Chart (5 years)

Games Workshop Historic Returns

%1$s Historic Returns
Period OpenChange%Open Avg.Avg. Daily Vol [m]Total Vol [m]VWAP
1 week8,795.00-620.00-7.057,935.000.108,279.93
4 weeks9,925.00-1,750.00-17.637,935.000.108,981.05
12 weeks10,130.00-1,955.00-19.307,935.000.099,374.84
26 weeks11,210.00-3,035.00-27.077,935.000.0810,188.85
1 year10,880.00-2,705.00-24.867,935.000.0810,409.98
3 years3,130.005,045.00161.182,785.000.107,491.90
5 years852.507,322.50858.94810.000.105,654.50

Games Workshop Key Management Ratios

DEEPER ANALYSIS

Games Workshop Investment Ratios

%1$s Investment Ratios
(Market value analysis) at previous day's close
PQ Ratio8.29 
PE Ratio21.93 
Tobin's Q Ratio 11.08 
Tobin's Q Ratio (excl. intangibles)13.15 
Dividend Yield3.00%
Market-to-Book Ratio13.68 
Price-to-Pre-Tax Profit PS17.79 
Price-to-Retained Profit PS43.65 
Price-to-Cash Flow PS20.23 
Price-to-Sales PS7.60 
Price-to-Net Tangible Asset Value PS15.68 
Price-to-Cash PS31.51 
Net Working Capital PS353.55 
Price Pct to Working Capital PS23.12%
Earnings Yield4.56%
Average PE23.25 
Years in average5 
PE to PE average94.35%

Games Workshop Financial Ratios

%1$s Financial Ratios
(Leverage Ratios)
Debt Ratio17.17%
Debt-to-Equity Ratio0.21 
Debt-to-Equity Ratio (excl. Intgbl)0.24 
Debt-to-Equity Market Value0.02 
Net Gearing0.07%
Net Gearing (excl. Intangibles)0.08%
Gross Gearing30.32%
Gross Gearing (excl. Intangibles)33.28%
Gearing Under 1 Year15.87%
Gearing Under 1 Year (excl. Intgbl)17.42%
Assets/Equity1.44 
Cash/Equity43.40 
(Liquidity Ratios)
Net Working Capital to Total Assets41.21%
Current Ratio3.60 
Quick Ratio (Acid Test)2.98 
Liquidity Ratio1.91 
Cash & Equiv/Current Assets52.99%
(Solvency Ratios)
Enterprise Value2,640.00m
CFO/Sales0.38 
CFO/Attributable Profit1.09 
CFO/Assets0.47 
CFO/Debt1.55 
Total Debt/Equity Market Value0.03 
Total Debt/Sales0.24 
Total Debt/Pre-Tax Profit0.57 
Total Debt85.40m
Total Debt/Net Current Assets0.74%
(Dodds - Graham Ratios)
3 yr Compound Earnings Growth22.47%
5 yr Compound Earnings Growth31.41%
10 yr Compound Earnings Growth23.06%
Earn drops > 5% in 10yrs6 
Beta coefficients
Beta (60-Mnth)Beta (36-Mnth)
-3.2771-0.0875

Games Workshop Operating Ratios

%1$s Operating Ratios
(Profitability Ratios)
Return On Capital Employed (ROCE)63.67%
Return On Assets (ROA)50.37%
Net Profit Margin34.54%
Assets Turnover1.46 
Return On Equity (ROE)62.15%
Return On Investment (ROI)61.52%
Dividend Payout Ratio65.74%
Plowback Ratio34.26%
Growth from Plowback Ratio25.33%
Net Income Of Revenues17.41%
(Asset Utilisation Multiples)
Shareholders Equity Turnover2.14 
Fixed Assets Turnover3.30 
Current Assets Turnover2.61 
Net Working Capital Turnover 
Inventory Turnover14.66 
(Other Operating Ratios)
Total Assets-to-Sales0.69 
Debtors-to-Sales11.93%
Debt Collection Period43.56Days

Games Workshop Dividends

%1$s Dividends
Announcement DateTypeCurr.Dividend AmountPeriod StartPeriod EndEx DateRecord DatePayment DateTotal Dividend Amount
11 Jan 2022InterimGBX65.0030/05/202130/11/202120/01/202221/01/202225/02/2022-
18 Nov 2021InterimGBX35.0030/05/202130/11/202125/11/202126/11/202105/01/2022-
16 Sep 2021InterimGBX25.0029/04/202129/08/202130/09/202101/10/202105/11/2021-
27 Jul 2021InterimGBX40.0031/05/202031/05/202105/08/202106/08/202113/09/2021245.00
20 May 2021InterimGBX50.0028/10/202028/02/202127/05/202128/05/202105/07/2021-
17 Mar 2021InterimGBX45.0028/10/202028/02/202125/03/202126/03/202130/04/2021-
07 Dec 2020InterimGBX60.0029/07/202029/11/202017/12/202018/12/202025/01/2021-
10 Sep 2020InterimGBX50.0030/04/202030/08/202017/09/202018/09/202023/10/2020-
28 Jul 2020FinalGBX30.0031/05/201931/05/202013/08/202014/08/202021/09/2020145.00
14 Jan 2020InterimGBX45.0001/06/201901/12/201923/01/202024/01/202002/03/2020-
19 Nov 2019InterimGBX35.0001/06/201901/12/201928/11/201929/11/201908/01/2020-
18 Sep 2019InterimGBX35.0001/06/201901/12/201926/09/201927/09/201908/11/2019-
30 Jul 2019FinalGBX30.0002/06/201802/06/201908/08/201909/08/201913/09/2019105.00
12 Apr 2019InterimGBX35.0007/12/201807/04/201925/04/201926/04/201931/05/2019-
07 Dec 2018InterimGBX30.0002/06/201802/12/201820/12/201821/12/201825/01/2019-
19 Sep 2018InterimGBX35.0003/06/201703/06/201827/09/201828/09/201802/11/2018135.00
06 Feb 2018InterimGBX35.0026/05/201726/11/201715/02/201816/02/201823/03/2018-
13 Dec 2017InterimGBX30.0027/04/201727/08/201721/12/201722/12/201726/01/2018-
05 Sep 2017InterimGBX35.0027/04/201727/08/201721/09/201722/09/201727/10/2017-
14 Jun 2017FinalGBX20.0028/05/201628/05/201722/06/201723/06/201721/07/201770.00
22 Mar 2017InterimGBX20.0027/05/201627/11/201627/04/201728/04/201702/06/2017-
17 Jan 2017InterimGBX30.0027/05/201627/11/201626/01/201727/01/201703/03/2017-
17 Oct 2016FinalGBX25.0029/05/201529/05/201627/10/201628/10/201602/12/201645.00
20 Apr 2016InterimGBX20.0029/05/201529/11/201528/04/201629/04/201603/06/2016-
28 Jul 2015FinalGBX20.0031/05/201431/05/201506/08/201507/08/201514/09/201552.00
11 Feb 2015InterimGBX16.0002/06/201402/12/201419/02/201520/02/201520/03/2015-
22 Oct 2014InterimGBX16.0002/06/201402/12/201430/10/201431/10/201428/11/2014-
06 Jun 2014FinalGBX20.0001/06/201301/06/201411/06/201413/06/201404/07/201420.00
22 May 2013FinalGBX16.0002/06/201202/06/201329/05/201331/05/201305/07/201358.00
25 Feb 2013InterimGBX24.0002/06/201202/12/201206/03/201308/03/201316/04/2013-
22 Nov 2012InterimGBX18.0002/06/201202/12/201228/11/201230/11/201209/01/2013-
17 May 2012FinalGBX16.0003/06/201103/06/201223/05/201225/05/201226/06/201263.00
05 Jan 2012InterimGBX29.0027/05/201127/11/201118/01/201220/01/201224/02/2012-
26 Jul 2011InterimGBX18.0027/05/201127/11/201121/09/201123/09/201121/10/2011-
08 Apr 2011FinalGBX20.0029/05/201029/05/201124/04/201126/04/201125/05/201145.00
27 Jul 2010InterimGBX25.0029/05/201029/05/201129/09/201001/05/201029/10/2010-
31 Jul 2007FinalGBX-03/06/200603/06/2007---4.95
25 Feb 2007InterimGBX4.9526/05/200626/11/200614/03/200716/03/200720/04/2007-
25 Feb 2007InterimGBX4.9526/05/200626/11/200614/03/200716/03/200720/04/20074.95
25 Jul 2006FinalGBX14.0328/05/200528/05/200604/10/200606/10/200627/10/200618.98
04 May 2005FinalGBX14.0329/05/200429/05/200505/10/200507/10/200528/10/200518.98
25 Jan 2005InterimGBX4.9528/05/200428/11/200427/03/200529/03/200522/04/2005-
27 Jul 2004FinalGBX14.0330/05/200330/05/200406/10/200408/10/200429/10/200418.75
27 Jan 2004InterimGBX4.7330/05/200330/11/200324/03/200426/03/200423/04/2004-
29 Jul 2003FinalGBX12.5001/06/200201/06/200308/10/200310/10/200331/10/200317.00
28 Jan 2003InterimGBX4.5030/05/200230/11/200226/03/200328/03/200325/04/2003-
30 Jul 2002FinalGBX8.8502/06/200102/06/200209/10/200211/01/200201/11/200213.00
29 Jan 2002InterimGBX4.1502/06/200102/12/200127/03/200202/04/200226/04/2002-
31 Jul 2001FinalGBX6.7703/06/200003/06/200110/10/200112/10/200102/11/200110.54
30 Jan 2001InterimGBX3.7726/05/200026/11/200028/03/200130/03/200127/04/2001-
01 Aug 2000FinalGBX6.1428/05/199928/05/200009/10/200013/10/200003/11/20009.90
25 Jan 2000InterimGBX3.7728/05/199928/11/199927/03/200031/03/200028/04/2000-
04 Aug 1999FinalGBX6.1430/05/199830/05/199904/10/199908/10/199929/10/19999.70
12 Aug 1998FinalGBX5.7031/05/199731/05/199805/10/199809/10/199830/10/19989.00

Games Workshop Fundamentals

Profit and Loss Account
 03 Jun 2018 (GBP)02 Jun 2019 (GBP)31 May 2020 (GBP)31 May 2021 (GBP)
turnover219.87100.00%256.57100.00%269.70100.00%353.20100.00%m
pre tax profit74.5533.90%81.3031.69%89.4033.15%150.9042.72%m
attributable profit59.6827.14%65.8225.65%71.3026.44%122.0034.54%m
retained profit20.989.54%15.546.06%24.008.90%61.5017.41%m
eps - basic (p)185.00 202.90 218.70 372.70 
eps - diluted (p)182.30 200.80 217.80 370.50 
dividends per share135.00 105.00 145.00 245.00 

Games Workshop Balance Sheet

Balance Sheet
 03 Jun 2018 (GBP)02 Jun 2019 (GBP)31 May 2020 (GBP)31 May 2021 (GBP)
L^GAW:Liabilities+EQL^GAW:AssetsL^GAW:Liabilities+EQL^GAW:AssetsL^GAW:Liabilities+EQL^GAW:AssetsL^GAW:Liabilities+EQL^GAW:Assets
 03 Jun 2018 (GBP)02 Jun 2019 (GBP)31 May 2020 (GBP)31 May 2021 (GBP)
ASSETS
fixed assets fixed assets30.0725.87%35.3025.66%42.0020.72%95.8034.01%m
intangibles intangibles15.6313.45%17.4412.67%50.9025.11%25.108.91%m
fixed investments fixed investments--%--%--%--%m
current assets - other current assets - other--%--%--%--%m
stocks stocks20.1617.34%24.1917.58%20.7010.21%27.509.76%m
debtors debtors21.8318.78%31.2822.73%36.2017.86%48.1017.07%m
cash & securities cash & securities28.5524.56%29.3721.35%52.9026.10%85.2030.24%m
TOTAL116.23100%137.58100%202.70100%281.70100%m
LIABILITIES
creditors - short creditors - short30.5526.28%29.2521.26%43.1021.26%44.7015.87%m
creditors - long creditors - long1.201.04%1.851.35%25.9012.78%40.7014.45%m
creditors - other creditors - other--%--%--%--%m
subordinated loans subordinated loans--%--%--%--%m
insurance funds insurance funds--%--%--%--%m
TOTAL31.7527.32%31.1122.61%69.0034.04%85.4030.32%m
EQUITY
ord cap, reserves ord cap, reserves84.4872.68%106.4777.39%133.7065.96%196.3069.68%m
prefs, minorities prefs, minorities--%--%--%--%m
TOTAL84.4872.68%106.4777.39%133.7065.96%196.3069.68%m
OTHER
NAV Basic- - - - 
NAV Diluted- - - - 

Games Workshop Cash Flow Statement

%1$s Cash Flow Statement
03 Jun 2018 (GBP)02 Jun 2019 (GBP)31 May 2020 (GBP)31 May 2021 (GBP)
Operating CF70.1172.48104.50132.70m
Pre-Financing CF48.6250.1080.00102.90m
Retained CF10.770.5423.2032.90m

Games Workshop Brokers

%1$s Brokers
NameActivityTypeMnemonicCode
Altium Capital LimitedMarket Maker(MME)Broker/DealerALTIAPCFGB21
Evolution Securities LimitedMarket Maker(MME)Broker/DealerEVOEVBGGB21MMT
Morgan Stanley Securities LtdMarket Maker(MME)Broker/DealerMOSTMSSEGB21
Panmure Gordon (UK) LimitedMarket Maker(MME)Broker/DealerPMURPMURGB2L
Merrill Lynch InternationalMarket Maker(MME)Broker/DealerMLSBSNCSGB2LBIC
Winterflood Securities LtdMarket Maker(MME)Broker/DealerWINSWNTSGB2LBIC
Your Recent History
LSE
GAW
Games Work..
Register now to watch these stocks streaming on the ADVFN Monitor.

Monitor lets you view up to 110 of your favourite stocks at once and is completely free to use.

NYSE, AMEX, and ASX quotes are delayed by at least 20 minutes.
All other quotes are delayed by at least 15 minutes unless otherwise stated.

By accessing the services available at ADVFN you are agreeing to be bound by ADVFN's Terms & Conditions

P: V:au D:20220122 05:43:12