Games Workshop Group PLC (FRA:G7W)

Games Workshop Group Ratios and Metrics

Market cap in millions EUR. Fiscal year is July - June.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jan 29, 2026	Jun 1, 2025	Jun 2, 2024	May 28, 2023	May 29, 2022	May 30, 2021
Market Capitalization	6,506	6,003	3,860	3,576	2,765	4,554
Market Cap Growth	23.12%	55.50%	7.94%	29.36%	-39.29%	57.71%
Enterprise Value	6,366	5,909	3,787	3,535	2,717	4,494
Last Close Price	200.20	179.92	109.33	95.81	73.89	115.74
PE Ratio	27.61	25.78	21.78	23.05	18.29	32.08
PS Ratio	8.77	8.19	6.26	6.60	5.66	10.59
PB Ratio	17.85	18.00	13.09	13.21	10.00	19.94
P/TBV Ratio	19.40	18.25	13.30	13.56	10.38	20.98
P/FCF Ratio	22.47	22.63	18.22	17.46	22.47	33.94
P/OCF Ratio	20.32	20.43	16.77	16.11	19.33	29.49
EV/Sales Ratio	8.48	8.06	6.14	6.52	5.56	10.45
EV/EBITDA Ratio	17.91	17.88	14.74	16.37	13.58	23.94
EV/EBIT Ratio	19.92	18.95	15.79	17.66	14.58	25.39
EV/FCF Ratio	21.99	22.27	17.87	17.26	22.08	33.50
Debt / Equity Ratio	0.16	0.16	0.19	0.21	0.21	0.24
Debt / EBITDA Ratio	0.16	0.15	0.20	0.25	0.27	0.27
Debt / FCF Ratio	0.20	0.20	0.26	0.28	0.47	0.41
Asset Turnover	1.57	1.68	1.55	1.45	1.38	1.51
Inventory Turnover	4.74	4.18	4.00	4.10	3.87	4.00
Quick Ratio	3.06	2.75	2.36	2.65	2.33	2.39
Current Ratio	3.83	3.58	3.29	3.61	3.45	3.23
Return on Equity (ROE)	67.90%	73.69%	62.12%	57.34%	59.58%	73.94%
Return on Assets (ROA)	41.76%	44.69%	37.68%	33.53%	32.80%	38.86%
Return on Invested Capital (ROIC)	104.30%	101.91%	78.87%	67.43%	70.10%	89.14%
Return on Capital Employed (ROCE)	76.30%	82.20%	69.80%	62.40%	57.20%	64.20%
Earnings Yield	3.62%	3.88%	4.59%	4.34%	5.47%	3.12%
FCF Yield	4.45%	4.42%	5.49%	5.73%	4.45%	2.95%
Dividend Yield	2.47%	3.43%	5.79%	4.39%	2.63%	1.86%
Payout Ratio	89.44%	87.40%	91.53%	101.34%	72.82%	49.59%
Buyback Yield / Dilution	-0.24%	-0.19%	-0.24%	-0.08%	0.16%	-0.58%
Total Shareholder Return	2.23%	3.24%	5.56%	4.31%	2.79%	1.28%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.