Denmark · Delayed Price · Currency is DKK TROPHY GAMES Development Statistics
Total Valuation
CPH:TGAMES has a market cap or net worth of DKK 423.65 million. The enterprise value is 356.98 million.
| Market Cap | 423.65M |
| Enterprise Value | 356.98M |
Important Dates
The last earnings date was Wednesday, August 19, 2026.
| Earnings Date | Aug 19, 2026 |
| Ex-Dividend Date | n/a |
Share Statistics
CPH:TGAMES has 28.34 million shares outstanding. The number of shares has increased by 5.55% in one year.
| Current Share Class | 28.34M |
| Shares Outstanding | 28.34M |
| Shares Change (YoY) | +5.55% |
| Shares Change (QoQ) | n/a |
| Owned by Insiders (%) | 16.14% |
| Owned by Institutions (%) | 10.23% |
| Float | 23.76M |
Valuation Ratios
The trailing PE ratio is 21.70.
| PE Ratio | 21.70 |
| Forward PE | n/a |
| PS Ratio | 2.54 |
| PB Ratio | 4.24 |
| P/TBV Ratio | 5.72 |
| P/FCF Ratio | 13.98 |
| P/OCF Ratio | 13.94 |
| PEG Ratio | n/a |
Enterprise Valuation
The stock's EV/EBITDA ratio is 9.88, with an EV/FCF ratio of 11.78.
| EV / Earnings | 18.28 |
| EV / Sales | 2.14 |
| EV / EBITDA | 9.88 |
| EV / EBIT | 14.25 |
| EV / FCF | 11.78 |
Financial Position
The company has a current ratio of 7.01
| Current Ratio | 7.01 |
| Quick Ratio | 7.01 |
| Debt / Equity | n/a |
| Debt / EBITDA | n/a |
| Debt / FCF | n/a |
| Interest Coverage | 33.59 |
Financial Efficiency
Return on equity (ROE) is 24.65% and return on invested capital (ROIC) is 52.43%.
| Return on Equity (ROE) | 24.65% |
| Return on Assets (ROA) | 16.58% |
| Return on Invested Capital (ROIC) | 52.43% |
| Return on Capital Employed (ROCE) | 23.72% |
| Weighted Average Cost of Capital (WACC) | 4.35% |
| Revenue Per Employee | 3.98M |
| Profits Per Employee | 464,905 |
| Employee Count | 42 |
| Asset Turnover | 1.77 |
| Inventory Turnover | n/a |
Taxes
In the past 12 months, CPH:TGAMES has paid 4.92 million in taxes.
| Income Tax | 4.92M |
| Effective Tax Rate | 20.12% |
Stock Price Statistics
The stock price has increased by +29.44% in the last 52 weeks. The beta is 0.02, so CPH:TGAMES's price volatility has been lower than the market average.
| Beta (5Y) | 0.02 |
| 52-Week Price Change | +29.44% |
| 50-Day Moving Average | 13.87 |
| 200-Day Moving Average | 14.14 |
| Relative Strength Index (RSI) | 68.95 |
| Average Volume (20 Days) | 13,785 |
Short Selling Information
| Short Interest | n/a |
| Short Previous Month | n/a |
| Short % of Shares Out | n/a |
| Short % of Float | n/a |
| Short Ratio (days to cover) | n/a |
Income Statement
In the last 12 months, CPH:TGAMES had revenue of DKK 167.10 million and earned 19.53 million in profits. Earnings per share was 0.69.
| Revenue | 167.10M |
| Gross Profit | 122.98M |
| Operating Income | 25.06M |
| Pretax Income | 24.44M |
| Net Income | 19.53M |
| EBITDA | 36.12M |
| EBIT | 25.06M |
| Earnings Per Share (EPS) | 0.69 |
Balance Sheet
The company has 66.66 million in cash and no debt, with a net cash position of 66.66 million or 2.35 per share.
| Cash & Cash Equivalents | 66.66M |
| Total Debt | n/a |
| Net Cash | 66.66M |
| Net Cash Per Share | 2.35 |
| Equity (Book Value) | 99.94M |
| Book Value Per Share | 3.53 |
| Working Capital | 78.76M |
Cash Flow
In the last 12 months, operating cash flow was 30.39 million and capital expenditures -81,000, giving a free cash flow of 30.31 million.
| Operating Cash Flow | 30.39M |
| Capital Expenditures | -81,000 |
| Depreciation & Amortization | 11.06M |
| Net Borrowing | -3,000 |
| Free Cash Flow | 30.31M |
| FCF Per Share | 1.07 |
Margins
Gross margin is 73.59%, with operating and profit margins of 14.99% and 11.68%.
| Gross Margin | 73.59% |
| Operating Margin | 14.99% |
| Pretax Margin | 14.63% |
| Profit Margin | 11.68% |
| EBITDA Margin | 21.61% |
| EBIT Margin | 14.99% |
| FCF Margin | 18.14% |
Dividends & Yields
CPH:TGAMES does not appear to pay any dividends at this time.
| Dividend Per Share | n/a |
| Dividend Yield | n/a |
| Dividend Growth (YoY) | n/a |
| Years of Dividend Growth | n/a |
| Payout Ratio | n/a |
| Buyback Yield | -5.55% |
| Shareholder Yield | -5.55% |
| Earnings Yield | 4.61% |
| FCF Yield | 7.15% |
Fair Value
There are several formulas that can be used to estimate the intrinsic value of a stock.
| Lynch Fair Value | n/a |
| Lynch Upside | n/a |
| Graham Number | |
| Graham Upside |
Stock Splits
This stock does not have any record of stock splits.
| Last Split Date | n/a |
| Split Type | n/a |
| Split Ratio | n/a |
Scores
CPH:TGAMES has an Altman Z-Score of 15.62 and a Piotroski F-Score of 6.
| Altman Z-Score | 15.62 |
| Piotroski F-Score | 6 |