ROCE

2010

Years
Hornby
PLC

12.65%

Games
Workshop
PLC

27.98%

ROCE
29.40%
30.00%
25.00%
20.00%

17.64%
12.65%

15.00%
10.00%
5.00%
0.00%
Hornby PLC

ROS
Years
Hornby
PLC

2010
9.27%

Games
Workshop
PLC

12.68%

ROS

ROS
18.00%
16.00%
14.00%
12.00%
10.00%
8.00%

16.85%
11.24%
9.27%

12.6

ROS
18.00%
16.00%
14.00%
12.00%
10.00%
8.00%
6.00%
4.00%
2.00%
0.00%

16.85%

12.6

11.24%
9.27%

Hornby PLC

Gam

Asset Test Ratio

Years
2010
Hornby
1.36
PLC
Games
Workshop
PLC

2.21

Asset Test Ratio

Asset Test Ratio

2.5

2.21

1.36

1.58

1.75

1.5
1
0.5
0
Hornby PLC

Game

Current Ratio
Years
2010
Hornby
2.11
PLC

Games
Workshop
PLC

2.04

Current Ratio

Current Ratio
2.5
2
1.5
1
0.5
0
Hornby PLC

Game

Quick Ratio
Years
Hornby
PLC

2010
1.38

Games
Workshop
PLC

1.49

Quick Ratio

Quick Ratio
1.6
1.4
1.2
1
0.8
0.6
0.4
0.2
0

1.38

1.49

0.72

0.93

Hornby PLC

Game

0.2
0
Hornby PLC

Game

Stock Turnover Ratio

Years
2010
Hornby
2.66
PLC
Games
Workshop
PLC

3.03

Stock Turnover Ratio

Stock Turnover Ratio

3.5

3.03

2.66

2.24

2.5

2.21

2
1.5
1
0.5
0
Hornby PLC

Game

Gearing Ratios
Capital Gearing
Years
2010
Hornby
22.80%
PLC
Games
Workshop
PLC

4.30%

Capital Gearing

Capital Gearing
40.00%
35.00%
30.00%
25.00%
20.00%
15.00%

22.80%
19.16%

40.00%
35.00%
30.00%
25.00%
20.00%
15.00%
10.00%
5.00%
0.00%

22.80%
19.16%

1.21%

4.30

Hornby PLC

Gam

Interest Cover ratio

Years
2010
Hornby
7.42
PLC
Games
Workshop
PLC

43.71

Interest cover ratio

Interest Cover Ratio

45
40
35
30
25
20
15
10
5
0

43.71

25.09
7.42

8.57

Hornby PLC

Games

SHAREHOLDERS RATIOs
EPS
Years
2010
Hornby
9.69
PLC
Games
Workshop
PLC

9.68

EPS
15.99
16
14
9.69

12

11.08
9.68

10
8
6
4
2
0
Hornby PLC

Games

DPS
Years
Hornby
PLC

2010
5

Games
Workshop
PLC

25

DPS
25
25
20
15
10

8.5

5
2.7

5
0
Hornby PLC

Games

DPR
Years
Hornby
PLC

2010
0.14%

Games
Workshop
PLC

0.17%

DPR

0.17

0.18%
0.16%

0.14%

0.14%

0.14%
0.12%
0.10%
0.08%

0.06%

0.06%
0.04%
0.02%
0.00%
Hornby PLC

Game

Dividend Yield
Years
2010
Hornby
3.90%
PLC
Games
Workshop
PLC

7.22%

Dividend Yield

8.00%

7.22

7.00%
6.00%
5.00%

3.90%3.97% 4.50%

4.00%
3.00%
2.00%
1.00%
0.00%
Hornby PLC

4.00%
3.00%
2.00%
1.00%
0.00%
Hornby PLC

Game

Profit Earning ratio

Years
2010
Hornby
13
PLC
Games
Workshop
PLC

35.74

Profit Earning Ratio

PE Ratio
700
600
500
400
300
200

13

100

6.14 11.81

35.74

0
Hornby PLC

Game

ROSF
Years
Hornby
PLC
Games
Workshop
PLC

2010
10.06%
27.26%

ROSF

ROSF

27.26

30.00%
25.00%
20.00%

13.34%

ROSF

27.26

30.00%
25.00%
20.00%
15.00%

13.34%
11.81%
10.06%

10.00%
5.00%
0.00%
Hornby PLC
Gam

29.40%

2009

2008

17.64%

29.40%

17.41%

5.48%

27.98%

4%
17.41%

Column H
Column I
Column J
5.48%

LC
Games Workshop PLC

2009

2008

11.24%

16.85%

7.10%

2.31%

ROS
16.85%

12.68%

7.10%

Column H
Column I

ROS
16.85%
12.68%

Column H
Column I
Column J

7.10%
2.31%

C
Games Workshop PLC

2009

2008

1.58

1.75

2.41

2.37

sset Test Ratio

2.21

2.41

2.37

.75

Column H
Column I
Column J

Games Workshop PLC

2009

2008

1.48

1.87

1.74

1.4

urrent Ratio

Current Ratio

Column H
Column I
Column J

Games Workshop PLC

2009

2008

0.72

0.93

1.15

0.9

Quick Ratio

.93

1.49
1.15
0.9
Column H
Column I
Column J

Games Workshop PLC

Games Workshop PLC

over Ratio
2009

2008

2.24

2.21

3.36

3.25

over Ratio

k Turnover Ratio
3.03

3.36

3.25

.21
Column H
Column I
Column J

Games Workshop PLC

Ratios
2009

2008

19.16%

1.21%

27.23%

36.60%

apital Gearing
36.60%
27.23%

%
Column H
Column I

36.60%
27.23%

1.21%

Column H
Column I
Column J

4.30%

Games Workshop PLC

2009

2008

8.57

25.09

4.94

1.33

rest Cover Ratio

43.71

5.09
Column H
Column I
Column J

4.94
1.33

Games Workshop PLC

DERS RATIOs
2009

2008

11.08

15.99

3.49

0.28

.99

9.68
Column H
Column I
Column J

3.49
0.28

Games Workshop PLC

2009

2008

2.7

8.5

25

Column H
Column I
Column J

8.5

Games Workshop PLC

2009

2008

0.06%

0.14%

0.17%

0.14%

Column H
Column I
Column J

Games Workshop PLC

2009

2008

3.97%

4.50%

7.22%

4.50%
Column H
Column I
Column J

Column H
Column I
Column J

Games Workshop PLC

2009

2008

6.14

11.81

59.86

607.05

PE Ratio
607.05

11.81

Column H
Column I
Column J
35.74

59.86

Games Workshop PLC

2009

2008

13.34%

11.81%

14.29%

1.51%

ROSF
27.26%

ROSF

%
11.81%

27.26%

14.29%

Column H
Column I
Column J
1.51%

Games Workshop PLC