Grandjoy Holdings Group Co., Ltd.

000031.SZ

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

Shenzhen

3.41

CNY

+0.09

(+2.71%)

-0.36EPS

-9.47P/E

14.62BMarket Cap

Apr 03Next 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

Grandjoy Holdings Group Co., Ltd.

000031.SZ

(Shenzhen)

Recent

price

3.41

P/E

ratio

-9.47

div

yld

- -

ROIC.AI

Legends:

Stock price

Beta (1.0 Market)

% total return 12/10

Stock

S&P500

8.60

30.89

-1.73

28.45

-50.00

92.86

2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	TTM
0.61	1.5	1.52	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	7.8	Revenue per Share
0.08	0.25	0.32	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	-0.33	Basic EPS, GAAP
-2	0.06	-2.02	-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	Free Cash Flow per Basic Share
0.13	0.19	0.19	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	0.81	Dividend per Share
1.33	1.53	1.86	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	0.82	Book Value per Share
1.82	3.79	3.69	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	9.24	Tangible Book Value per Share
1,775	1,781	1,802	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	Basic Weighted Avg Shares
1,087	2,675	2,744	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	36,562	Sales/Revenue/Turnover
19.27	18.97	18.49	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	13.28	Operating Margin (%)
99	94	95	95	98	109	101	180	187	222	1,195	1,383	1,325	1,405	1,545	1,579	- -	Depreciation Expense
142	445	577	422	511	535	599	649	720	945	2,063	2,049	-387	108	-2,883	-1,465	-1,549	Net Income, GAAP
31.41	18.92	26.15	31.7	32.27	25.05	35.8	28.4	40.31	27.56	29.83	40.52	64.07	73.72	- -	96.09	87.54	Effective Tax Rate (%)
13.07	16.65	21.01	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	-4.24	Profit Margin (%)
2,853	4,529	8,122	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	49,390	Working Capital
1,365	1,981	4,619	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	54,758	LT Debt
3,277	6,782	6,680	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	45,082	Total Equity
2.09	4.05	2.65	3.83	3.27	4.21	3.2	2.3	4.26	5.18	5.1	3.9	1.91	1.48	- -	0.17	0.49	Return on Invested Capital (%)
3.3	5.38	6.49	2.26	3.34	2.41	2.11	2.3	1.43	2.34	2.07	2.34	-0.99	0.02	- -	-2.64	-2.93	Return on Capital (%)
6.95	17.54	18.98	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	-33.61	Return on Common Equity (%)

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.

Similar Companies: Resources Global Services Group (RGSG)
AMJ Land Holdings Limited (AMJLAND.BO)
Flying Financial Service Holdings Limited (8030.HK)
Green Giant Inc. (GGE)
Direcional Engenharia S.A. (DIRR3.SA)
Jinan High-tech Development Co., Ltd. (600807.SS)
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.

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	4,395	- -	- -

Year	Q1	Q2	Q3	Q4	FY
2022	0.17	- -	- -	- -	0.89
2023	0.26	- -	- -	- -	1.06
2024	0.27	- -	- -	- -	- -

	Mar'24	Jun'24	Sep'24
Total Current Assets	145,481	138,866	136,956
Accounts Receivable, Net	395	628	610
Cash, Cash Equivalents & STI	28,939	28,429	26,337
Inventories	92,367	86,827	86,648
Total Current Liabilities	97,079	90,052	87,566
Payables & Accruals	- -	- -	- -
ST Debt	24,075	20,620	14,235
Deferred Revenue	- -	- -	- -

	Mar'24	Jun'24	Sep'24
ST Debt	24,075	20,620	14,235
LT Borrowings	50,347	53,887	54,302
LT Finance Leases	582	507	456
Preferred Equity and Hybrid Capital	- -	- -	- -
Shares Outstanding	4,286	4,286	4,286
Market Capitalization	12,424	10,970	15,752

2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	TTM
0.61	1.5	1.52	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	7.8	Revenue per Share
0.08	0.25	0.32	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	-0.33	Basic EPS, GAAP
-2	0.06	-2.02	-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	Free Cash Flow per Basic Share
0.13	0.19	0.19	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	0.81	Dividend per Share
1.33	1.53	1.86	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	0.82	Book Value per Share
1.82	3.79	3.69	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	9.24	Tangible Book Value per Share
1,775	1,781	1,802	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	Basic Weighted Avg Shares
1,087	2,675	2,744	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	36,562	Sales/Revenue/Turnover
19.27	18.97	18.49	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	13.28	Operating Margin (%)
99	94	95	95	98	109	101	180	187	222	1,195	1,383	1,325	1,405	1,545	1,579	- -	Depreciation Expense
142	445	577	422	511	535	599	649	720	945	2,063	2,049	-387	108	-2,883	-1,465	-1,549	Net Income, GAAP
31.41	18.92	26.15	31.7	32.27	25.05	35.8	28.4	40.31	27.56	29.83	40.52	64.07	73.72	- -	96.09	87.54	Effective Tax Rate (%)
13.07	16.65	21.01	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	-4.24	Profit Margin (%)
2,853	4,529	8,122	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	49,390	Working Capital
1,365	1,981	4,619	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	54,758	LT Debt
3,277	6,782	6,680	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	45,082	Total Equity
2.09	4.05	2.65	3.83	3.27	4.21	3.2	2.3	4.26	5.18	5.1	3.9	1.91	1.48	- -	0.17	0.49	Return on Invested Capital (%)
3.3	5.38	6.49	2.26	3.34	2.41	2.11	2.3	1.43	2.34	2.07	2.34	-0.99	0.02	- -	-2.64	-2.93	Return on Capital (%)
6.95	17.54	18.98	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	-33.61	Return on Common Equity (%)

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)

Growth Rates

(avg. rate of change)

Quarterly Revenue

Year

Quarterly Dividends Per Share

Year

Working Capital

Capital Structure

Quarterly Earnings Per Share

Year