Grandjoy Holdings Group Co., Ltd.

000031.SZ

000031.SZGrandjoy Holdings Group Co., Ltd. CN flag

Shenzhen

3.05

CNY

-0.33

(-9.76%)

-0.43EPS

-7.09P/E

13.07BMarket Cap

Oct 30Next Earn

Upgrade to Unlock Non-US CompaniesTo view real-time data and analysis of companies outside of the United States, upgrade your account to our premium subscription.

Upgrade

ISIN

CNE000000BJ5

Return %

Stock

S&P500

-15.51

33.33

-13.35

32.59

-58.50

97.88

Use logarithmic scale

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	TTM
Revenue per Share	3.02	4.35	5.52	4.98	7.61	10.01	7.72	5.69	8.58	8.94	11.89	9.2	8.53	8.22
Basic EPS, GAAP	0.23	0.28	0.29	0.33	0.36	0.4	0.52	0.53	0.52	-0.09	0.03	-0.67	-0.34	-0.4
Free Cash Flow per Basic Share	-1.36	1.29	-1.83	-1.27	-0.96	3.18	0.92	-0.37	0.34	1.91	-3.17	0.26	2.05	-0.4
Dividend per Share	0.31	0.52	0.58	0.73	0.84	0.96	0.82	0.94	1.13	1.26	1.11	0.89	1.06	0.89
Book Value per Share	1.82	1.99	2.16	2.41	2.55	2.54	2.98	1.61	2.5	2.02	2.45	1.37	1.03	0.87
Tangible Book Value per Share	3.86	4.16	4.79	5.76	6.11	6.16	6.36	8.88	10.23	10.13	13.97	10.59	10.28	9.22
Basic Weighted Avg Shares	1,835	1,826	1,843	1,814	1,804	1,800	1,818	3,893	3,941	4,298	3,584	4,303	4,310	4,688
Sales/Revenue/Turnover	5,541	7,945	10,179	9,041	13,725	18,025	14,042	22,169	33,795	38,445	42,614	39,579	36,783	38,555
Operating Margin (%)	18.17	12.22	12.86	16.06	8.25	15.24	20.59	23.76	21.48	16.84	16.65	12.66	14.35	13.32
Depreciation Expense	95	98	109	101	180	187	222	1,195	1,383	1,325	1,405	1,545	1,579	- -
Net Income, GAAP	422	511	535	599	649	720	945	2,063	2,049	-387	108	-2,883	-1,465	-1,880
Effective Tax Rate (%)	31.7	32.27	25.05	35.8	28.4	40.31	27.56	29.83	40.52	64.07	73.72	- -	96.09	114.91
Profit Margin (%)	7.62	6.43	5.25	6.62	4.73	4	6.73	9.31	6.06	-1.01	0.25	-7.28	-3.98	-4.88
Working Capital	10,591	11,541	12,329	17,003	23,089	20,534	16,796	37,410	48,520	51,276	54,260	54,090	49,191	48,814
LT Debt	6,027	6,501	6,783	11,615	16,691	16,803	14,146	46,680	53,017	53,323	51,382	59,287	51,100	54,393
Total Equity	7,118	7,713	8,970	10,665	11,235	11,288	11,745	35,706	42,519	45,646	52,091	47,504	46,095	44,998
Return on Invested Capital (%)	3.83	3.27	4.21	3.2	2.3	4.26	5.18	5.1	3.9	1.91	1.48	- -	0.17	-0.62
Return on Capital (%)	2.26	3.34	2.41	2.11	2.3	1.43	2.34	2.07	2.34	-0.99	0.02	- -	-2.64	-3.4
Return on Common Equity (%)	12.6	14.64	14.04	14.34	14.47	15.69	18.92	35.34	25.43	-4.18	1.23	-39.33	-28.43	-37.61

Capital Structure

•

in mil. unless spec.

Working Capital

•

in mil. unless spec.

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)	10 years	5 years	1 year
Sales/Revenue/Turnover	17.06%	12.57%	-7.06%
Net Income, GAAP	-289.7%	-615.58%	-49.17%
Free Cash Flow	-9.85%	129.01%	676.99%
Total Cash Common Dividend	21.6%	6.43%	18.56%
Total Equity	26.16%	5.75%	-2.97%

Growth Rates

•

in mil. unless spec.

Quarterly Revenue

•

in mil. unless spec.

Quarterly Earnings Per Share

•

in mil. unless spec.

Quarterly Dividends Per Share

•

in mil. unless spec.

Company Description

CEO: Mr. Changlin Yao
Full Time Employees: 6,951
Sector: Real Estate
Industry: Real Estate - Development
Address: Great China International Trade Square Shenzhen People's Republic of China 518048
IPO Date: Oct 8, 1993
Website: grandjoy.com
Similar Companies: China Aoyuan Group Limited (CAOYF)
Ichiken Co., Ltd. (1847.T)
Macrotech Developers Limited (LODHA.BO)
Mahindra Lifespace Developers Limited (MAHLIFE.BO)
K. Wah International Holdings Limited (KWHAF)
Even Construtora e Incorporadora S.A. (EVEN3.SA)
Business: Grandjoy Holdings Group Co., Ltd. operates as a real estate development company in China. It develops residential, commercial, and industrial properties, such as office buildings, hotels, and apartments. The company is also involved in the rental of properties. The company was formerly known as COFCO Property Group Co., Ltd. and changed its name to Grandjoy Holdings Group Co., Ltd. in March 2019. The company is based in Shenzhen, China. Grandjoy Holdings Group Co., Ltd. is a subsidiary of COFCO (Hong Kong) Limited.

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	TTM
Revenue per Share	3.02	4.35	5.52	4.98	7.61	10.01	7.72	5.69	8.58	8.94	11.89	9.2	8.53	8.22
Basic EPS, GAAP	0.23	0.28	0.29	0.33	0.36	0.4	0.52	0.53	0.52	-0.09	0.03	-0.67	-0.34	-0.4
Free Cash Flow per Basic Share	-1.36	1.29	-1.83	-1.27	-0.96	3.18	0.92	-0.37	0.34	1.91	-3.17	0.26	2.05	-0.4
Dividend per Share	0.31	0.52	0.58	0.73	0.84	0.96	0.82	0.94	1.13	1.26	1.11	0.89	1.06	0.89
Book Value per Share	1.82	1.99	2.16	2.41	2.55	2.54	2.98	1.61	2.5	2.02	2.45	1.37	1.03	0.87
Tangible Book Value per Share	3.86	4.16	4.79	5.76	6.11	6.16	6.36	8.88	10.23	10.13	13.97	10.59	10.28	9.22
Basic Weighted Avg Shares	1,835	1,826	1,843	1,814	1,804	1,800	1,818	3,893	3,941	4,298	3,584	4,303	4,310	4,688
Sales/Revenue/Turnover	5,541	7,945	10,179	9,041	13,725	18,025	14,042	22,169	33,795	38,445	42,614	39,579	36,783	38,555
Operating Margin (%)	18.17	12.22	12.86	16.06	8.25	15.24	20.59	23.76	21.48	16.84	16.65	12.66	14.35	13.32
Depreciation Expense	95	98	109	101	180	187	222	1,195	1,383	1,325	1,405	1,545	1,579	- -
Net Income, GAAP	422	511	535	599	649	720	945	2,063	2,049	-387	108	-2,883	-1,465	-1,880
Effective Tax Rate (%)	31.7	32.27	25.05	35.8	28.4	40.31	27.56	29.83	40.52	64.07	73.72	- -	96.09	114.91
Profit Margin (%)	7.62	6.43	5.25	6.62	4.73	4	6.73	9.31	6.06	-1.01	0.25	-7.28	-3.98	-4.88
Working Capital	10,591	11,541	12,329	17,003	23,089	20,534	16,796	37,410	48,520	51,276	54,260	54,090	49,191	48,814
LT Debt	6,027	6,501	6,783	11,615	16,691	16,803	14,146	46,680	53,017	53,323	51,382	59,287	51,100	54,393
Total Equity	7,118	7,713	8,970	10,665	11,235	11,288	11,745	35,706	42,519	45,646	52,091	47,504	46,095	44,998
Return on Invested Capital (%)	3.83	3.27	4.21	3.2	2.3	4.26	5.18	5.1	3.9	1.91	1.48	- -	0.17	-0.62
Return on Capital (%)	2.26	3.34	2.41	2.11	2.3	1.43	2.34	2.07	2.34	-0.99	0.02	- -	-2.64	-3.4
Return on Common Equity (%)	12.6	14.64	14.04	14.34	14.47	15.69	18.92	35.34	25.43	-4.18	1.23	-39.33	-28.43	-37.61

	Dec'23	Mar'24	Jun'24
Total Current Assets	144,976	145,481	138,866
Accounts Receivable, Net	313	395	628
Cash, Cash Equivalents & STI	30,085	28,939	28,429
Inventories	91,941	92,367	86,827
Total Current Liabilities	95,785	97,079	90,052
Payables & Accruals	- -	- -	- -
ST Debt	21,549	24,075	20,620
Deferred Revenue	- -	- -	- -

	Dec'23	Mar'24	Jun'24
ST Debt	21,549	24,075	20,620
LT Borrowings	50,751	50,347	53,887
LT Finance Leases	349	582	507
Preferred Equity and Hybrid Capital	- -	- -	- -
Shares Outstanding	4,286	4,286	4,286
Market Capitalization	12,725	12,424	10,970

Year	Q1	Q2	Q3	Q4	FY
2022	8,181	6,820	9,857	14,721	39,579
2023	6,085	8,225	6,388	16,085	36,783
2024	3,867	12,215	- -	- -	- -

Year	Q1	Q2	Q3	Q4	FY
2022	-0.02	- -	- -	- -	-0.67
2023	0.04	- -	- -	- -	-0.34
2024	-0.02	- -	- -	- -	- -

Grandjoy Holdings Group Co., Ltd.

Growth Rates

(avg. rate of change)

Company Description

Growth Rates

(avg. rate of change)

Working Capital

Capital Structure

Quarterly Earnings Per Share

Year

Quarterly Dividends Per Share

Year

Quarterly Revenue

Year