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	Nov 26, 2025	Jun 1, 2025	Jun 2, 2024	May 28, 2023	May 29, 2022	May 30, 2021
Market Capitalization	7,363	6,003	3,860	3,576	2,765	4,554
Market Cap Growth	58.33%	55.50%	7.94%	29.36%	-39.29%	57.71%
Enterprise Value	7,264	5,909	3,787	3,535	2,717	4,494
Last Close Price	226.00	180.83	109.89	96.30	74.26	116.33
PE Ratio	31.62	25.78	21.78	23.05	18.29	32.08
PS Ratio	10.04	8.19	6.26	6.60	5.66	10.59
PB Ratio	22.08	18.00	13.09	13.21	10.00	19.94
P/TBV Ratio	22.38	18.25	13.30	13.56	10.38	20.98
P/FCF Ratio	27.75	22.63	18.22	17.46	22.47	33.94
P/OCF Ratio	25.06	20.43	16.77	16.11	19.33	29.49
EV/Sales Ratio	10.34	8.06	6.14	6.52	5.56	10.45
EV/EBITDA Ratio	21.87	17.88	14.74	16.37	13.58	23.94
EV/EBIT Ratio	24.33	18.95	15.79	17.66	14.58	25.39
EV/FCF Ratio	27.38	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	0.15	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	1.68	1.68	1.55	1.45	1.38	1.51
Inventory Turnover	4.18	4.18	4.00	4.10	3.87	4.00
Quick Ratio	2.75	2.75	2.36	2.65	2.33	2.39
Current Ratio	3.58	3.58	3.29	3.61	3.45	3.23
Return on Equity (ROE)	73.69%	73.69%	62.12%	57.34%	59.58%	73.94%
Return on Assets (ROA)	44.69%	44.69%	37.68%	33.53%	32.80%	38.86%
Return on Capital (ROIC)	52.53%	52.53%	43.78%	38.21%	37.53%	45.92%
Return on Capital Employed (ROCE)	82.20%	82.20%	69.80%	62.40%	57.20%	64.20%
Earnings Yield	3.16%	3.88%	4.59%	4.34%	5.47%	3.12%
FCF Yield	3.60%	4.42%	5.49%	5.73%	4.45%	2.95%
Dividend Yield	2.97%	3.42%	5.76%	4.37%	2.62%	1.85%
Payout Ratio	87.40%	87.40%	91.53%	101.34%	72.82%	49.59%
Buyback Yield / Dilution	-0.19%	-0.19%	-0.24%	-0.08%	0.16%	-0.58%
Total Shareholder Return	2.78%	3.22%	5.53%	4.29%	2.78%	1.27%

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