TROPHY GAMES Development A/S (CPH:TGAMES)

TROPHY GAMES Development Ratios and Metrics

Market cap in millions DKK. Fiscal year is January - December.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 26, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Market Capitalization	337	356	162	103	110	140
Market Cap Growth	78.46%	119.68%	57.67%	-7.03%	-21.26%	-
Enterprise Value	314	332	140	74	80	89
Last Close Price	12.70	13.40	6.00	3.75	4.00	5.08
PE Ratio	27.02	28.35	22.77	39.55	-	-
PS Ratio	2.66	2.81	1.80	1.90	2.18	3.72
PB Ratio	5.10	5.38	2.75	1.96	2.13	2.18
P/TBV Ratio	8.50	8.97	5.21	3.75	3.37	3.85
P/FCF Ratio	-	27.53	7.44	9.13	29.64	138.96
P/OCF Ratio	26.09	27.53	7.44	9.13	29.63	75.50
EV/Sales Ratio	2.48	2.63	1.55	1.36	1.58	2.37
EV/EBITDA Ratio	10.59	11.21	5.66	6.76	10.35	49.56
EV/EBIT Ratio	15.30	16.19	8.98	13.52	-	-
EV/FCF Ratio	-	25.72	6.42	6.57	21.51	88.27
Debt / Equity Ratio	0	0	0	0.00	-	-
Debt / EBITDA Ratio	0.00	0.00	0.00	0.01	-	-
Debt / FCF Ratio	0	0	0	0.01	-	-
Net Debt / Equity Ratio	-0.35	-0.35	-0.43	-0.47	-0.55	-0.59
Net Debt / EBITDA Ratio	-0.78	-0.78	-1.03	-2.25	-3.65	-21.01
Net Debt / FCF Ratio	-1.78	-1.78	-1.17	-2.19	-7.59	-37.42
Asset Turnover	1.66	1.66	1.38	0.89	0.75	0.84
Quick Ratio	4.36	4.36	8.46	6.64	8.38	8.76
Current Ratio	4.36	4.36	8.46	6.64	8.38	8.76
Return on Equity (ROE)	20.08%	20.08%	13.44%	4.30%	-21.48%	-2.49%
Return on Assets (ROA)	16.78%	16.78%	14.92%	5.60%	-0.24%	-2.68%
Return on Invested Capital (ROIC)	34.61%	35.39%	41.89%	15.13%	-1.04%	-11.11%
Return on Capital Employed (ROCE)	28.50%	28.50%	24.30%	9.60%	-0.50%	-2.70%
Earnings Yield	3.72%	3.53%	4.39%	2.53%	-11.30%	-0.66%
FCF Yield	-	3.63%	13.43%	10.95%	3.37%	0.72%
Buyback Yield / Dilution	-5.08%	-5.08%	6.64%	1.47%	-	-10940.00%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.