Games Workshop (GAW) AI Stock Analysis

• Market Cap: £5.35B
• Dividend Yield: 373.46%
• Average Volume (3M): 53.07K
• Price to Earnings (P/E): 30.6
• Beta (1Y): 1.24
• Revenue Growth: 17.40%
• EPS Growth: 25.15%
• Country: UK
• Employees: 2,950
• Sector: Consumer Cyclical
• Sector Strength: 68
• Industry: Leisure
• EPS (TTM): 2.88
• Shares Outstanding: 32,971,750
• 10 Day Avg. Volume: 68,183
• 30 Day Avg. Volume: 53,072
• PEG Ratio: 1.96
• Price to Book (P/B): 18.33
• Price to Sales (P/S): 0.00
• P/FCF Ratio: 29.69
• Enterprise Value/Market Cap: N/A
• Enterprise Value/Revenue: N/A
• Enterprise Value/Gross Profit: N/A
• Enterprise Value/Ebitda: N/A
• 1Y Price Target: £11,850.00
• Price Target Upside: -26.85% Downside
• Rating Consensus: Moderate Buy
• Number of Analyst Covering: 1

• Rating: 75 Outperform
• Price Target: 17,888.00p ▲(10.42%Upside)

Games Workshop's strong financial performance and positive corporate events are the most significant factors supporting the stock's score. While the valuation indicates a relatively high P/E ratio, the dividend yield offers some appeal. The stock's technical indicators suggest moderate strength, supporting a positive outlook.

Positive Factors

Earnings

Group profit before tax is expected to be approximately £255m, comfortably ahead of market expectations.

Market Performance

The shares have had a strong run (6m +25%) but are likely to see further growth.

Revenue Growth

Licensing revenue is expected to reach approximately £45m, marking an impressive increase of 167%.

Negative Factors

Market Valuation

The shares have had a very good run and continue to justify a premium multiple with upgrades.

Games Workshop Business Overview & Revenue Model

Company Description

Games Workshop Group PLC, together with its subsidiaries, designs, manufactures, distributes, and sells miniature figures and games in the United Kingdom, Continental Europe, North America, Australia, New Zealand, Asia, and internationally. It operates in two segments, Core and Licensing. The company offers games under the Warhammer: Age of Sigmar and Warhammer 40,000 names, as well as Horus Heresy, an off shoot of Warhammer 40,000. It also publishes short stories, audio dramas, full length novels, and audio books under the Black Library name; and develops digital content for animation and TV. In addition, the company provides painting and modelling products, boxed games, and gifts; and engages in the newsstand and trustee businesses. It offers its products through its retail stores, social media sites, and warhammer-community.com; and physical bookstores, third party online platforms, and other retail and specialist stores. The company operated 518 stores in 23 countries; 400 single staff stores; and 118 multi-staff stores. Games Workshop Group PLC was incorporated in 1991 and is headquartered in Nottingham, the United Kingdom.

How the Company Makes Money

Games Workshop makes money primarily through the sale of its miniature models, rulebooks, and related hobby products. Its revenue streams include direct sales from its retail stores and online platforms, as well as wholesale distribution to independent retailers. The company also generates income from licensing agreements, allowing other companies to produce video games, merchandise, and media content based on its intellectual properties. Key factors contributing to its earnings include its strong brand presence, dedicated fan base, and a diverse product lineup that encourages customer engagement and repeat purchases.

Games Workshop Financial Statement Overview

Summary

Games Workshop demonstrates strong financial health with impressive profitability metrics, efficient cash flow management, and a solid balance sheet. The company's consistent revenue growth and operational efficiency further bolster its financial standing.

Income Statement

Games Workshop demonstrates strong profitability with a consistent upward trajectory in revenue growth, featuring a gross profit margin of 71.2% and a net profit margin of 28.7% for the latest period. The company has maintained steady EBIT and EBITDA margins, reflecting efficient operations. Continued revenue growth over the years signifies a robust business model.

Balance Sheet

The company maintains a healthy balance sheet with a low debt-to-equity ratio of 0.19, indicating prudent financial management. A substantial equity ratio of 71.6% reflects strong capital structure stability. However, monitoring the slight increase in total debt is advisable to sustain financial health.

Cash Flow

Games Workshop's cash flow is strong, with significant free cash flow generation and an operating cash flow to net income ratio of 1.3, indicating efficient cash conversion. The company shows a stable free cash flow with a slight dip in growth, but overall cash flow management remains robust.

Breakdown	Jun 2024	Jun 2023	Jun 2022	Jun 2021	Jun 2020
Income Statement
Total Revenue	525.70M	470.80M	414.80M	369.50M	269.70M
Gross Profit	374.50M	319.80M	282.70M	269.30M	177.00M
EBITDA	243.30M	211.00M	169.90M	178.10M	115.10M
Net Income	151.10M	134.70M	128.40M	122.00M	71.30M
Balance Sheet
Total Assets	351.30M	326.80M	321.10M	281.70M	207.60M
Cash, Cash Equivalents and Short-Term Investments	107.60M	90.20M	71.40M	85.20M	52.90M
Total Debt	47.20M	49.90M	48.90M	47.00M	37.00M
Total Liabilities	99.90M	91.70M	86.40M	85.40M	73.90M
Stockholders Equity	251.40M	235.10M	234.70M	196.30M	133.70M
Cash Flow
Free Cash Flow	163.60M	165.60M	89.40M	102.90M	80.00M
Operating Cash Flow	196.20M	193.90M	121.70M	132.90M	104.60M
Investing Cash Flow	-30.10M	-28.30M	-32.30M	-30.00M	-24.60M
Financing Cash Flow	-148.50M	-146.60M	-103.60M	-70.00M	-56.80M

Games Workshop Technical Analysis

• Technical Analysis Sentiment: Positive
• Last Price: 16200.00
• 50DMA: Positive
• 100DMA: Positive
• 200DMA: Positive
• MACD: Negative
• RSI: Neutral
• STOCH: Neutral

Evaluating momentum and price trends is crucial in stock analysis to make informed investment decisions. For GB:GAW, the sentiment is Positive. The current price of 16200 is above the 20-day moving average (MA) of 15997.80, above the 50-day MA of 15881.13, and above the 200-day MA of 13948.40, indicating a bullish trend. The MACD of 92.24 indicates Negative momentum. The RSI at 56.95 is Neutral, neither overbought nor oversold. The STOCH value of 66.47 is Neutral, not indicating any strong overbought or oversold conditions. Overall, these indicators collectively point to a Positive sentiment for GB:GAW.

Games Workshop Peers Comparison

Name	Overall Rating	Market Cap	P/E Ratio	ROE	Dividend Yield	Revenue Growth	EPS Growth
BOWL	76 Outperform	£411.96M	14.70	18.88%	489.16%	7.46%	-18.88%
GAW	75 Outperform	£5.35B	30.60	65.47%	373.46%	17.40%	25.15%
FSTA	73 Outperform	£304.68M	11.75	6.45%	350.35%	4.79%	223.72%
CCT	73 Outperform	£50.01M	9.39	14.34%	11227.44%	-2.86%	4.50%
GYM	70 Outperform	£270.33M	61.60	3.39%	―	10.93%	―
Sector *	65 Neutral	S$940.34M	37.70	5.70%	3.21%	6.06%	-25.02%
TUNE	59 Neutral	£98.19M	49.70	1.70%	3.94%	-3.88%	-83.28%

Games Workshop Corporate Events

Games Workshop Grants Share Award to CEO Under 2025 Plan

Games Workshop has granted a restricted share award to its CEO, Kevin Rountree, under the 2025 Share Awards Plan. This award involves 14,178 ordinary shares at a nominal value of 5 pence per share, with a vesting date set for December 31, 2027. This move is part of the company’s strategy to align executive incentives with shareholder interests, potentially impacting the company’s leadership stability and market confidence.

The most recent analyst rating on (GB:GAW) stock is a Buy with a £11850.00 price target. To see the full list of analyst forecasts on Games Workshop stock, see the GB:GAW Stock Forecast page.

Games Workshop Updates on Total Voting Rights

Games Workshop Group PLC announced that as of July 2, 2025, the company has 32,971,750 issued ordinary shares, each carrying one vote at general meetings. This information is crucial for shareholders and others with notification obligations under the Disclosure and Transparency Rules to determine their interest in the company.

The most recent analyst rating on (GB:GAW) stock is a Buy with a £11850.00 price target. To see the full list of analyst forecasts on Games Workshop stock, see the GB:GAW Stock Forecast page.

Games Workshop Announces 85p Dividend for 2025/26

Games Workshop Group PLC has announced a dividend of 85 pence per share for the fiscal year 2025/26, marking a significant return to shareholder payouts after no dividends were declared in 2024/25. This decision aligns with the company’s dividend policy and reflects its strong financial performance, potentially enhancing investor confidence and impacting its market position positively.

The most recent analyst rating on (GB:GAW) stock is a Buy with a £11850.00 price target. To see the full list of analyst forecasts on Games Workshop stock, see the GB:GAW Stock Forecast page.

Games Workshop Announces Total Voting Rights Update

Games Workshop Group PLC announced that as of June 2, 2025, it has 32,971,750 issued ordinary shares, each carrying one vote at general meetings. This information is crucial for shareholders and others with notification obligations to determine their interest in the company under the Disclosure and Transparency Rules.

The most recent analyst rating on (GB:GAW) stock is a Buy with a £11850.00 price target. To see the full list of analyst forecasts on Games Workshop stock, see the GB:GAW Stock Forecast page.

Games Workshop Appoints New Group Operations Director

Games Workshop has announced the appointment of Neil Tomlinson as Group Operations Director. Tomlinson, who joined the company in 2018 and has held various management roles, brings experience from previous positions at J Sainsbury’s and ASDA Walmart. This appointment is expected to strengthen the company’s operational capabilities.

The most recent analyst rating on (GB:GAW) stock is a Buy with a £11850.00 price target. To see the full list of analyst forecasts on Games Workshop stock, see the GB:GAW Stock Forecast page.

Games Workshop Reports Strong Financial Performance with Record Licensing Revenue

Games Workshop has reported strong financial performance for the year ending June 2025, with core revenue expected to exceed £560 million and licensing revenue reaching a record £50 million. Despite the record licensing revenue, the company does not anticipate similar results in the next fiscal year, highlighting the importance of this revenue stream. The company has also recognized staff contributions through profit-sharing payments and increased dividends, reflecting its commitment to rewarding employees and shareholders.

The most recent analyst rating on (GB:GAW) stock is a Buy with a £11850.00 price target. To see the full list of analyst forecasts on Games Workshop stock, see the GB:GAW Stock Forecast page.

Games Workshop Shareholders Approve Key Resolutions Amidst Mixed Support

Games Workshop Group PLC announced that during their recent General Meeting, shareholders approved two key resolutions: the remuneration policy and the 2025 Share Awards Plan. Despite some opposition, with over 20% of votes against, the Board acknowledged the majority support and emphasized ongoing engagement with shareholders regarding remuneration practices.

The most recent analyst rating on (GB:GAW) stock is a Buy with a £11850.00 price target. To see the full list of analyst forecasts on Games Workshop stock, see the GB:GAW Stock Forecast page.

Games Workshop Leadership Increases Shareholdings

Games Workshop announced that its CEO, Kevin Rountree, has acquired 122 ordinary shares under the company’s dividend reinvestment plan, bringing his total beneficial interest to 19,620 shares. Additionally, Mark Lam, the Non-Executive Chair, acquired 1 share, increasing his holding to 201 shares. These transactions highlight the leadership’s continued investment in the company, potentially signaling confidence in its future performance and stability.

Games Workshop Announces Total Voting Rights Update

Games Workshop Group PLC announced that as of May 1, 2025, it has 32,971,713 issued ordinary shares, each carrying one vote at general meetings. This information is crucial for shareholders and others with notification obligations under the Disclosure and Transparency Rules, as it helps them determine their interest in the company.

Games Workshop Seeks Shareholder Approval for New Policies

Games Workshop has announced a General Meeting to seek shareholder approval for a revised directors’ remuneration policy and a new share awards plan. This move indicates the company’s efforts to align its executive compensation and incentive structures with its strategic goals, potentially impacting its governance and shareholder relations.