Stock 000031 GRANDJOY HOLDINGS GROUP CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Grandjoy Holdings Group Co., Ltd.

Equities

000031

CNE000000BJ5

Real Estate Development & Operations

End-of-day quote Shenzhen S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
2.48 CNY +4.64% Intraday chart for Grandjoy Holdings Group Co., Ltd. +5.08% -16.50%
Apr. 27 Grandjoy Holdings Group Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 CI
Apr. 11 Grandjoy Buys Three Land Plots for 2.97 Billion Yuan MT

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 8,851 28,188 18,860 15,988 16,117 12,730
Enterprise Value (EV) 1 33,830 70,532 58,807 59,855 54,799 34,705
P/E ratio 6.34 x 11.8 x -48.9 x 124 x -5.61 x -8.74 x
Yield 2.25% 2.37% - - - -
Capitalization / Revenue 0.63 x 0.83 x 0.49 x 0.38 x 0.41 x 0.35 x
EV / Revenue 2.4 x 2.09 x 1.53 x 1.4 x 1.38 x 0.94 x
EV / EBITDA 10.1 x 8.27 x 8.49 x 9.36 x 11.5 x 5.88 x
EV / FCF -3.62 x -4.85 x 30.7 x -6.83 x 3.99 x 2.36 x
FCF Yield -27.6% -20.6% 3.26% -14.6% 25.1% 42.3%
Price to Book 1.13 x 1.59 x 1.03 x 0.85 x 1.05 x 1 x
Nbr of stocks (in thousands) 1,813,732 3,925,870 4,286,313 4,286,313 4,286,313 4,286,313
Reference price 2 4.880 7.180 4.400 3.730 3.760 2.970
Announcement Date 4/4/19 3/30/20 3/26/21 4/11/22 4/25/23 4/27/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 14,120 33,787 38,445 42,614 39,579 36,783
EBITDA 1 3,334 8,527 6,928 6,394 4,762 5,904
EBIT 1 3,156 7,240 5,675 5,137 3,371 4,467
Operating Margin 22.35% 21.43% 14.76% 12.06% 8.52% 12.15%
Earnings before Tax (EBT) 1 2,857 6,005 3,125 2,921 -431.5 3,101
Net income 1 1,389 2,378 -386.8 107.5 -2,883 -1,465
Net margin 9.84% 7.04% -1.01% 0.25% -7.28% -3.98%
EPS 2 0.7700 0.6100 -0.0900 0.0300 -0.6700 -0.3400
Free Cash Flow 1 -9,343 -14,535 1,917 -8,765 13,733 14,685
FCF margin -66.17% -43.02% 4.99% -20.57% 34.7% 39.92%
FCF Conversion (EBITDA) - - 27.67% - 288.37% 248.74%
FCF Conversion (Net income) - - - - - -
Dividend per Share 2 0.1100 0.1700 - - - -
Announcement Date 4/4/19 3/30/20 3/26/21 4/11/22 4/25/23 4/27/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 24,979 42,345 39,948 43,867 38,683 21,975
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 7.493 x 4.966 x 5.766 x 6.861 x 8.123 x 3.722 x
Free Cash Flow 1 -9,343 -14,535 1,917 -8,765 13,733 14,685
ROE (net income / shareholders' equity) 15.7% 9.47% 2.55% 1.57% -4.46% 0.26%
ROA (Net income/ Total Assets) 2.36% 2.63% 1.85% 1.56% 0.99% 1.35%
Assets 1 58,766 90,291 -20,943 6,908 -292,281 -108,251
Book Value Per Share 2 4.330 4.530 4.280 4.390 3.590 2.960
Cash Flow per Share 2 6.620 6.440 7.410 5.810 8.520 6.440
Capex 1 50.7 2,390 1,622 2,885 1,571 1,789
Capex / Sales 0.36% 7.07% 4.22% 6.77% 3.97% 4.86%
Announcement Date 4/4/19 3/30/20 3/26/21 4/11/22 4/25/23 4/27/24
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

Company calendar

Sector Residential Real Estate Development

1st Jan change Capi.
GRANDJOY HOLDINGS GROUP CO., LTD. Stock Grandjoy Holdings Group Co., Ltd.
-16.50% 1.47B
VONOVIA SE Stock Vonovia SE
-9.36% 22.5B
AKELIUS RESIDENTIAL PROPERTY AB Stock Akelius Residential Property AB
+9.02% 10.79B
CHINA VANKE CO., LTD. Stock China Vanke Co., Ltd.
-34.32% 10.32B
DEUTSCHE WOHNEN SE Stock Deutsche Wohnen SE
-28.99% 7.2B
VINHOMES Stock Vinhomes
-5.56% 7.01B
VINGROUP Stock Vingroup
-0.34% 6.53B
LEG IMMOBILIEN SE Stock LEG Immobilien SE
-3.03% 6.09B
OPEN HOUSE GROUP CO., LTD. Stock Open House Group Co., Ltd.
+12.96% 3.57B
IIDA GROUP HOLDINGS CO., LTD. Stock Iida Group Holdings Co., Ltd.
-5.92% 3.54B
Residential Real Estate Development
  1. Stock Market
  2. Equities
  3. 000031 Stock
  4. Financials Grandjoy Holdings Group Co., Ltd.