Dashboard Tools Market News Investing Ideas Pricing
Search 100,000+ stocks...
Sign Up
Log in

Games Workshop Group PLC
LSE:GAW

Watchlist Manager
Games Workshop Group PLC Logo
Games Workshop Group PLC
LSE:GAW
Watchlist
Price: 19 865 GBX 0.84%
Market Cap: £6.6B
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+51%
5Y
+111%
10Y
+451%
Operating Income
+
3Y
+81%
5Y
+124%
10Y
+1 580%
Net Income
+
3Y
+67%
5Y
+111%
10Y
+1 565%

Earnings Waterfall
Games Workshop Group PLC

Income Statement
Games Workshop Group PLC

Rotate your device to view
Income Statement
Currency: GBP
Jun-2001 Dec-2001 Jun-2002 Dec-2002 Jun-2003 Nov-2003 May-2004 Nov-2004 May-2005 Nov-2005 May-2006 Nov-2006 Jun-2007 Dec-2007 Jun-2008 Nov-2008 May-2009 Nov-2009 May-2010 Nov-2010 May-2011 Nov-2011 Jun-2012 Dec-2012 Jun-2013 Dec-2013 Jun-2014 Nov-2014 May-2015 Nov-2015 May-2016 Nov-2016 May-2017 Nov-2017 Jun-2018 Dec-2018 Jun-2019 Dec-2019 May-2020 Nov-2020 May-2021 Nov-2021 May-2022 Nov-2022 May-2023 Nov-2023 Jun-2024 Dec-2024 Jun-2025 Nov-2025
Revenue
Interest Expense
0
0
0
0
0
0
0
1
1
1
1
1
1
0
2
0
2
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
1
0
1
0
1
0
1
1
1
2
1
2
Revenue
93
N/A
102
+10%
109
+7%
115
+6%
129
+12%
143
+11%
152
+6%
151
-1%
137
-9%
123
-10%
115
-6%
113
-2%
112
-1%
110
-1%
110
N/A
118
+7%
126
+7%
127
+1%
127
0%
124
-2%
123
-1%
126
+2%
131
+4%
136
+4%
135
-1%
128
-5%
124
-3%
120
-3%
119
0%
118
-1%
118
+0%
134
+13%
158
+18%
197
+24%
221
+12%
237
+7%
257
+8%
280
+9%
270
-4%
308
+14%
353
+15%
378
+7%
415
+10%
430
+4%
471
+10%
492
+4%
526
+7%
578
+10%
618
+7%
650
+5%
Gross Profit
Cost of Revenue
(31)
(34)
(37)
(38)
(43)
(48)
(50)
(47)
(42)
(39)
(34)
(33)
(34)
(33)
(33)
(35)
(36)
(34)
(31)
(29)
(28)
(29)
(30)
(40)
(36)
(35)
(37)
(37)
(37)
(36)
(37)
(43)
(45)
(54)
(64)
(75)
(83)
(87)
(89)
(89)
(96)
(111)
(127)
(143)
(149)
(145)
(151)
(167)
(173)
(182)
Gross Profit
61
N/A
67
+10%
72
+7%
77
+7%
87
+13%
95
+10%
102
+7%
104
+2%
95
-9%
84
-11%
81
-4%
80
-1%
78
-3%
77
-1%
77
+0%
83
+7%
90
+8%
93
+3%
96
+3%
95
-1%
95
-1%
97
+2%
101
+4%
96
-5%
98
+3%
93
-5%
87
-7%
82
-5%
82
0%
82
-1%
81
-1%
91
+13%
113
+24%
143
+27%
157
+10%
162
+3%
173
+7%
192
+11%
181
-6%
219
+21%
257
+17%
267
+4%
287
+8%
287
0%
322
+12%
347
+8%
375
+8%
411
+10%
445
+8%
469
+5%
Operating Income
Operating Expenses
(50)
(55)
(59)
(63)
(69)
(77)
(82)
(84)
(81)
(77)
(77)
(76)
(80)
(75)
(73)
(77)
(81)
(79)
(80)
(81)
(79)
(79)
(82)
(75)
(77)
(75)
(71)
(72)
(66)
(65)
(64)
(67)
(76)
(80)
(83)
(85)
(92)
(93)
(91)
(96)
(105)
(119)
(130)
(134)
(151)
(166)
(173)
(178)
(184)
(193)
Selling, General & Administrative
(50)
(55)
(54)
(63)
(69)
(77)
(82)
(84)
(81)
(78)
(74)
(76)
(77)
(76)
(71)
(77)
(81)
(83)
(80)
(84)
(78)
(83)
(81)
(76)
(78)
(77)
(73)
(73)
(67)
(68)
(70)
(75)
(84)
(89)
(92)
(97)
(103)
(105)
(94)
(105)
(107)
(127)
(114)
(134)
(135)
(166)
(156)
(178)
(166)
(193)
Research & Development
0
0
(5)
0
0
0
0
0
0
0
(2)
0
(1)
0
(3)
0
(3)
0
(3)
0
(4)
0
(5)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
(2)
0
(3)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(5)
(14)
0
(15)
0
(16)
0
(17)
0
(17)
0
(17)
0
Other Operating Expenses
0
0
0
0
0
0
0
0
0
1
1
1
1
2
2
2
4
4
3
3
3
4
4
1
1
2
1
1
1
2
6
8
7
8
10
12
11
17
17
9
16
8
0
0
0
0
0
0
0
0
Operating Income
11
N/A
13
+11%
14
+8%
14
+4%
18
+24%
18
+5%
20
+9%
20
+3%
14
-32%
7
-50%
4
-39%
4
+2%
(2)
N/A
3
N/A
5
+85%
6
+14%
9
+58%
13
+48%
16
+20%
15
-8%
15
+3%
18
+15%
19
+9%
21
+10%
21
+1%
18
-16%
15
-15%
11
-29%
16
+52%
16
0%
17
+3%
24
+40%
37
+56%
63
+70%
74
+18%
77
+4%
81
+5%
100
+23%
90
-10%
123
+36%
152
+23%
148
-2%
157
+6%
152
-3%
170
+12%
181
+6%
202
+11%
233
+16%
261
+12%
276
+5%
Pre-Tax Income
Interest Income Expense
0
0
0
0
0
(0)
(0)
(0)
(0)
(1)
(1)
(1)
(1)
(1)
(2)
(2)
(1)
(1)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
(0)
0
(1)
(1)
(0)
(1)
(1)
(1)
(0)
0
1
1
1
2
1
Non-Reccuring Items
(2)
(1)
0
0
0
0
0
0
0
0
0
0
0
(5)
(2)
0
0
0
0
0
0
0
0
0
0
0
(3)
0
0
0
0
1
2
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
0
0
(0)
0
(0)
0
(0)
0
(0)
(1)
(1)
(1)
(1)
(2)
0
(2)
(0)
0
(0)
0
0
0
(0)
(1)
0
(2)
0
(1)
0
0
(0)
0
(0)
0
0
0
0
0
0
0
(0)
0
0
0
0
0
0
0
0
0
Pre-Tax Income
9
N/A
11
+20%
14
+19%
14
+4%
18
+24%
18
+4%
20
+8%
20
+2%
14
-33%
6
-53%
4
-41%
4
-3%
(3)
N/A
(3)
-7%
1
N/A
4
+282%
8
+79%
12
+65%
16
+30%
15
-7%
15
+3%
18
+17%
20
+8%
21
+8%
21
+1%
18
-16%
12
-31%
11
-11%
17
+51%
17
+0%
17
+2%
25
+45%
38
+57%
63
+63%
74
+18%
77
+4%
81
+6%
99
+22%
89
-10%
122
+37%
151
+23%
148
-2%
157
+6%
152
-3%
171
+12%
182
+7%
203
+11%
235
+16%
263
+12%
277
+5%
Net Income
Tax Provision
(4)
(4)
(5)
(5)
(7)
(7)
(7)
(7)
(5)
(2)
(2)
(2)
(1)
(1)
(1)
(2)
(2)
(2)
(1)
(2)
(4)
(5)
(5)
(5)
(5)
(4)
(4)
(4)
(4)
(4)
(3)
(5)
(8)
(12)
(15)
(16)
(15)
(19)
(18)
(25)
(29)
(28)
(28)
(28)
(36)
(43)
(52)
(60)
(67)
(70)
Income from Continuing Operations
6
7
9
9
11
11
12
13
9
4
2
2
(4)
(4)
0
2
5
11
15
13
11
13
15
16
16
14
8
7
12
12
13
20
31
50
59
61
66
80
71
98
122
119
128
124
135
140
151
175
196
206
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
6
N/A
7
+23%
9
+23%
9
+5%
11
+22%
11
+3%
12
+9%
13
+6%
9
-34%
4
-53%
2
-50%
2
N/A
(4)
N/A
(4)
-6%
(1)
+81%
1
N/A
6
+522%
11
+91%
15
+41%
13
-13%
11
-14%
13
+18%
15
+11%
16
+8%
16
+3%
14
-15%
8
-42%
7
-13%
12
+75%
12
+1%
13
+9%
20
+45%
31
+56%
50
+65%
59
+18%
61
+3%
66
+7%
80
+22%
71
-11%
98
+37%
122
+25%
119
-2%
128
+8%
124
-4%
135
+9%
140
+4%
151
+8%
175
+16%
196
+12%
206
+5%
EPS (Diluted)
0.18
N/A
0.22
+22%
0.28
+27%
0.29
+4%
0.36
+24%
0.38
+6%
0.4
+5%
0.42
+5%
0.28
-33%
0.13
-54%
0.06
-54%
0.06
N/A
-0.11
N/A
-0.11
N/A
-0.02
+82%
0.02
N/A
0.17
+750%
0.33
+94%
0.48
+45%
0.42
-13%
0.36
-14%
0.42
+17%
0.47
+12%
0.5
+6%
0.51
+2%
0.44
-14%
0.25
-43%
0.22
-12%
0.38
+73%
0.39
+3%
0.42
+8%
0.61
+45%
0.95
+56%
1.55
+63%
1.82
+17%
1.87
+3%
2.01
+7%
2.45
+22%
2.18
-11%
2.97
+36%
3.71
+25%
3.63
-2%
3.91
+8%
3.76
-4%
4.09
+9%
4.24
+4%
4.58
+8%
5.3
+16%
5.94
+12%
6.24
+5%

See Also

Summary
GAW intrinsic value, competitors valuation, and company profile.
DCF Valuation
GAW stock valuation using Discount Cash Flow valuation method.
Relative Valuation
GAW stock valuation using valuation multiples.
Wall Street Estimates
GAW price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
GAW stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 331,800+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.

AI Assistant
Get AI-powered insights for any company or topic.
Open AI Assistant
Other Tools
Stock Screener
Discover stocks
Stock Comparison
Smarter decisions through side-by-side analysis
Intrinsic Value Calculator
Discover the true worth of your stocks
DCF Value Calculator
Harness the power of DCF

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett