TROPHY GAMES Development Statistics

Total Valuation

CPH:TGAMES has a market cap or net worth of DKK 428.48 million. The enterprise value is 405.44 million.

Market Cap	428.48M
Enterprise Value	405.44M

Important Dates

The next estimated earnings date is Monday, August 17, 2026.

Earnings Date	Aug 17, 2026
Ex-Dividend Date	n/a

Share Statistics

CPH:TGAMES has 26.53 million shares outstanding.

Current Share Class	26.53M
Shares Outstanding	26.53M
Shares Change (YoY)	n/a
Shares Change (QoQ)	n/a
Owned by Insiders (%)	17.24%
Owned by Institutions (%)	10.93%
Float	21.96M

Valuation Ratios

The trailing PE ratio is 33.59.

PE Ratio	33.59
Forward PE	n/a
PS Ratio	2.92
PB Ratio	6.48
P/TBV Ratio	10.81
P/FCF Ratio	n/a
P/OCF Ratio	n/a
PEG Ratio	n/a

Financial Ratio History

Enterprise Valuation

EV / Earnings	31.79
EV / Sales	2.76
EV / EBITDA	12.98
EV / EBIT	19.20
EV / FCF	n/a

Financial Position

Current Ratio	n/a
Quick Ratio	n/a
Debt / Equity	0.00
Debt / EBITDA	0.00
Debt / FCF	n/a
Interest Coverage	12.20

Financial Efficiency

Return on Equity (ROE)	n/a
Return on Assets (ROA)	n/a
Return on Invested Capital (ROIC)	32.03%
Return on Capital Employed (ROCE)	n/a
Weighted Average Cost of Capital (WACC)	4.52%
Revenue Per Employee	3.49M
Profits Per Employee	303,690
Employee Count	42
Asset Turnover	n/a
Inventory Turnover	n/a

Taxes

In the past 12 months, CPH:TGAMES has paid 6.76 million in taxes.

Income Tax	6.76M
Effective Tax Rate	34.65%

Stock Price Statistics

The stock price has increased by +90.00% in the last 52 weeks. The beta is 0.00, so CPH:TGAMES's price volatility has been lower than the market average.

Beta (5Y)	0.00
52-Week Price Change	+90.00%
50-Day Moving Average	14.23
200-Day Moving Average	13.49
Relative Strength Index (RSI)	62.21
Average Volume (20 Days)	30,404

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 146.73 million and earned 12.76 million in profits. Earnings per share was 0.48.

Revenue	146.73M
Gross Profit	98.19M
Operating Income	21.11M
Pretax Income	19.52M
Net Income	12.76M
EBITDA	31.24M
EBIT	21.11M
Earnings Per Share (EPS)	0.48

Full Income Statement

Balance Sheet

The company has 23.05 million in cash and 4,000 in debt, with a net cash position of 23.05 million or 0.87 per share.

Cash & Cash Equivalents	23.05M
Total Debt	4,000
Net Cash	23.05M
Net Cash Per Share	0.87
Equity (Book Value)	66.12M
Book Value Per Share	2.49
Working Capital	n/a

Full Balance Sheet

Cash Flow

Operating Cash Flow	n/a
Capital Expenditures	n/a
Depreciation & Amortization	10.13M
Net Borrowing	n/a
Free Cash Flow	n/a
FCF Per Share	n/a

Full Cash Flow Statement

Margins

Gross margin is 66.91%, with operating and profit margins of 14.39% and 8.69%.

Gross Margin	66.91%
Operating Margin	14.39%
Pretax Margin	13.30%
Profit Margin	8.69%
EBITDA Margin	21.29%
EBIT Margin	14.39%
FCF Margin	n/a

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	n/a
Shareholder Yield	n/a
Earnings Yield	2.98%
FCF Yield	n/a

Fair Value

There are several formulas that can be used to estimate the intrinsic value of a stock.

Lynch Fair Value
Lynch Upside
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

Altman Z-Score	n/a
Piotroski F-Score	1