Games Workshop Group: Strong Five-Month Trading Update
Edison | Nov 08, 2019 07:04AM ET
Games Workshop Group PLC (LON:GAW) has published a trading statement for the first five months of FY20, highlighting an acceleration in revenue growth to c 12% (versus our previous forecast for the year of c 4%), strong margin growth and encouraging signs with respect to its ability to leverage its intellectual property through royalty income. Our PBT estimates increase by c 9% for FY20 and FY21, and our DCF-based valuation increases by 10% to 5,176p.
Five-month trading update: A strong start
GAW has published a trading statement for the five-month period ending 3 November 2019. Sales for H120 will be not less than £140m and profit before tax will be not less than £55m. This implies revenue growth of c 12% (from £125.2m in H119) and PBT growth of c 35% (from £40.8m in H119). There is no detail on the relative performance of the three reportable segments: Trade, Retail and Online. Royalty income is ‘significantly ahead’ of the prior year; we assume this means being just less than double the £5.5m of H119 at c £10.5m in H120, representing £5.0m of the incremental c £14.5m of PBT. This is due to the timing of signing licences and the change in accounting standard, making income more lumpy. Therefore, the incremental sales of at least £14.8m (£140m - £125.2m) generated an incremental PBT (ex-royalty income) of £9.5m (£14.5m - 5.0m). This implies better than average growth for the higher-margin segments, Trade and Online.
Forecasts: Upgraded by 9% for FY20 and FY21
In the absence of detailed disclosure until the interim results, we assume that all three segments grow by c 12% in H120. We continue to assume similar revenue growth in H220 to previously, ie underlying growth of c 5% for Trade and Retail. Our gross margin assumption increases to 69.4% for FY20 versus 68% previously. We cautiously assume lower royalty income year-on-year in H220 than H219 given the strong performance in H120, ie FY20 increases to £13.4m from £11.4m previously. As a result, our PBT forecast for FY20 increases from £85.2m to £92.7m, and for FY21 from £89.8m to £98.2m, increases of c 9%. EPS in FY20 increases from 210.3p to 228.8p, and in FY21 increases from 221.7p to 242.5p.
Get The News You Want
Valuation: DCF-based valuation increases by 10%
The shares had marginally underperformed the wider market over the last three months, having performed strongly earlier in the year. At 5,085p, the P/E is 22.2x for FY20e and 21.0x for FY21e. Our DCF-based valuation increases to 5,176p from 4,703p. We forecast FY20 net cash of £41.5m, supporting the 3.5% dividend yield.
Share price performance
Business description
Games Workshop is a leading international specialist designer, manufacturer and multi-channel retailer of miniatures, scenery, artwork and fiction for tabletop miniature games set in its fantasy Warhammer worlds.
Trading in financial instruments and/or cryptocurrencies involves high risks including the risk of losing some, or all, of your investment amount, and may not be suitable for all investors. Prices of cryptocurrencies are extremely volatile and may be affected by external factors such as financial, regulatory or political events. Trading on margin increases the financial risks.
Before deciding to trade in financial instrument or cryptocurrencies you should be fully informed of the risks and costs associated with trading the financial markets, carefully consider your investment objectives, level of experience, and risk appetite, and seek professional advice where needed.
Fusion Media would like to remind you that the data contained in this website is not necessarily real-time nor accurate. The data and prices on the website are not necessarily provided by any market or exchange, but may be provided by market makers, and so prices may not be accurate and may differ from the actual price at any given market, meaning prices are indicative and not appropriate for trading purposes. Fusion Media and any provider of the data contained in this website will not accept liability for any loss or damage as a result of your trading, or your reliance on the information contained within this website.
It is prohibited to use, store, reproduce, display, modify, transmit or distribute the data contained in this website without the explicit prior written permission of Fusion Media and/or the data provider. All intellectual property rights are reserved by the providers and/or the exchange providing the data contained in this website.
Fusion Media may be compensated by the advertisers that appear on the website, based on your interaction with the advertisements or advertisers.