Games Workshop Group Plc

90
Strong Buy
  • Market Cap: Mid Cap
  • Industry: Media & Entertainment
  • ISIN: GB0003718474
GBP
198.30
1.9 (0.97%)
  • Price Points
  • Score
  • Mojo Parameters
  • Total Return
  • News and Corporate Actions
  • Key factors
  • Shareholding
  • Financials
  • CompanyCV
stock-recommendationProfit and Loss Results
Results Snapshot
Figures in Million
Consolidated - Profit And Loss Results
May'24
May'23
May'22
May'21
May'20
May'19
No of Months
12
12
12
12
12
12
Operating Income
525.00
470.00
414.00
369.00
269.00
256.00
Less :Inter divisional transfers
0.00
0.00
0.00
0.00
0.00
0.00
Less: Excise
0.00
0.00
0.00
0.00
0.00
0.00
Net Sales
525.00
470.00
414.00
369.00
269.00
256.00
Expenditure (Ex Depriciation)
Stock Adjustments
0.00
0.00
0.00
0.00
0.00
0.00
Raw Materials Consumed
0.00
0.00
0.00
0.00
0.00
0.00
Power & Fuel Cost
0.00
0.00
0.00
0.00
0.00
0.00
Employee Cost
138.00
117.00
105.00
99.00
81.00
69.00
Operating Expenses
1.00
0.00
0.00
1.00
0.00
0.00
General and Administration Expenses
164.00
144.00
115.00
108.00
92.00
91.00
Selling and Distribution Expenses
0.00
0.00
0.00
0.00
0.00
0.00
Cost of Software developments
0.00
0.00
0.00
0.00
0.00
0.00
Miscellaneous Expenses
0.00
0.00
0.00
0.00
0.00
0.00
Expenses Capitalised
0.00
0.00
0.00
0.00
0.00
0.00
Total Expenditure
318.00
295.00
255.00
216.00
195.00
185.00
Operating Profit (PBDIT) excl Other Income
206.00
175.00
159.00
153.00
74.00
71.00
Other Income
0.00
0.00
0.00
0.00
16.00
11.00
Operating Profit (PBDIT)
246.00
215.00
193.00
179.00
115.00
98.00
Interest
1.00
0.00
0.00
1.00
0.00
0.00
Profit before Depriciation and Tax
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
38.00
39.00
34.00
26.00
25.00
15.00
Profit Before Taxation & Exceptional Items
0.00
0.00
0.00
0.00
0.00
0.00
Exceptional Income / Expenses
0.00
0.00
0.00
0.00
0.00
0.00
Profit Before Tax
203.00
170.00
156.00
150.00
89.00
81.00
Provision for Tax
51.00
35.00
28.00
28.00
18.00
15.00
Profit After Tax
151.00
134.00
128.00
122.00
71.00
65.00
Extraordinary Items
0.00
0.00
0.00
0.00
0.00
0.00
Adj to Profit After Tax
0.00
0.00
0.00
0.00
0.00
0.00
Profit Balance B/F
0.00
0.00
0.00
0.00
0.00
0.00
Profit Available for appropriations
0.00
0.00
0.00
0.00
0.00
0.00
Appropriations
0.00
0.00
0.00
0.00
0.00
0.00
Equity Dividend (%)
Earnings Per Share
4.58
4.09
3.91
3.71
2.18
2.01
Profit And Loss Analysis Highlights
stock-summary

Net Sales

YoY Growth in year ended May 2024 is 11.66% vs 13.50% in May 2023

stock-summary

Operating Profit (PBDIT) excl Other Income

YoY Growth in year ended May 2024 is 17.97% vs 10.04% in May 2023

stock-summary

Interest

YoY Growth in year ended May 2024 is 44.44% vs 12.50% in May 2023

stock-summary

Profit After Tax

YoY Growth in year ended May 2024 is 12.18% vs 4.91% in May 2023

Compare Profit and Loss Results of Games Workshop Group Plc
Markets Mojo
Figures in Million
consolidated - Profit And Loss Results
Markets Mojo
Markets Mojo
Change(GBP)
Change(%)
No of Months
12
12
Operating Income
525.00
124.00
401.00
323.39%
Less :Inter divisional transfers
0.00
0.00
0.00
0%
Less: Excise
0.00
0.00
0.00
0%
Net Sales
525.00
124.00
401.00
323.39%
Expenditure (Ex Depriciation)
Stock Adjustments
0.00
0.00
0.00
0%
Raw Materials Consumed
0.00
0.00
0.00
0%
Power & Fuel Cost
0.00
0.00
0.00
0%
Employee Cost
138.00
65.00
73.00
112.31%
Operating Expenses
1.00
0.00
1.00
0%
General and Administration Expenses
164.00
0.00
164.00
0%
Selling and Distribution Expenses
0.00
0.00
0.00
0%
Cost of Software developments
0.00
0.00
0.00
0%
Miscellaneous Expenses
0.00
0.00
0.00
0%
Expenses Capitalised
0.00
0.00
0.00
0%
Total Expenditure
318.00
116.00
202.00
174.14%
Operating Profit (PBDIT) excl Other Income
206.00
7.00
199.00
2,842.86%
Other Income
0.00
9.00
-9.00
-100.00%
Operating Profit (PBDIT)
246.00
31.00
215.00
693.55%
Interest
1.00
0.00
1.00
0%
Profit before Depriciation and Tax
0.00
0.00
0.00
0%
Depreciation
38.00
14.00
24.00
171.43%
Profit Before Taxation & Exceptional Items
0.00
0.00
0.00
0%
Exceptional Income / Expenses
0.00
0.00
0.00
0%
Profit Before Tax
203.00
17.00
186.00
1,094.12%
Provision for Tax
51.00
4.00
47.00
1,175.00%
Profit After Tax
151.00
13.00
138.00
1,061.54%
Extraordinary Items
0.00
0.00
0.00
0%
Adj to Profit After Tax
0.00
0.00
0.00
0%
Profit Balance B/F
0.00
0.00
0.00
0%
Profit Available for appropriations
0.00
0.00
0.00
0%
Appropriations
0.00
0.00
0.00
0%
Equity Dividend (%)
0%
0%
0.00
Earnings Per Share
4.582
0.1021
4.48
4,387.76%
Profit And Loss - Net Sales
Net Sales 525.70 Million
in May 2024

Figures in Million
stock-summary

YoY Growth in year ended May 2024 is 11.66% vs 13.50% in May 2023

Profit And Loss - Operating Profit (PBDIT)
Operating Profit (PBDIT) 206.80 Million
in May 2024

Figures in Million
stock-summary

YoY Growth in year ended May 2024 is 17.97% vs 10.04% in May 2023

Profit And Loss - Interest
Interest 1.30 Million
in May 2024

Figures in Million
stock-summary

YoY Growth in year ended May 2024 is 44.44% vs 12.50% in May 2023

Profit And Loss - Profit After Tax
Profit After Tax 151.10 Million
in May 2024

Figures in Million
stock-summary

YoY Growth in year ended May 2024 is 12.18% vs 4.91% in May 2023