YOLFTbeta
Grandjoy Holdings Group Co Ltd

Grandjoy Holdings Group Co Ltd

000031 · SHE · Real Estate / Real Estate - Development

2.04CNY-0.06 (-2.86%)

Price History

Full chart

Market Stats

Previous Close2.10
Open2.09
Day Range2.04 – 2.10
52-Week Range2.03 – 4.10
Volume23.75M
Market Cap10.54B
P/E (TTM)0.00
Forward P/E9.10
EPS-0.75
Dividend Yield0.00%
Beta0.80
50-Day Avg2.22
200-Day Avg2.75

About

Grandjoy Holdings Group Co., Ltd. engages in the real estate development, operation, and sale, leasing, and management of residential and commercial properties in China and internationally. It offers residential, commercial properties, industrial properties, office building, apartment, as well as hotel operations. The company was formerly known as COFCO Property Group Co., Ltd. and changed its name to Grandjoy Holdings Group Co., Ltd. in March 2019. Grandjoy Holdings Group Co., Ltd. was founded in 1983 and is based in Beijing, China.

Company Details

  • SectorReal Estate
  • IndustryReal Estate - Development
  • CEOMr. Changlin Yao
  • Employees5.91K
  • HeadquartersCOFCO Fortune Plaza, Beijing, China, 100020, China
  • Websitehttps://www.grandjoy.com

Leadership

  • Mr. Changlin YaoChairman, GM & General Counsel · b. 1968
  • Mr. Lipeng WuChief Accountant & Director · b. 1979
  • Mr. Ping LiDeputy General Manager · b. 1981
  • Mr. Jialin TianDeputy GM & Non-Independent Director · b. 1980
  • Mr. Xue Wen WeiDeputy General Manager · b. 1979
  • Ms. Xiao Tian DengBoard Secretary · b. 1984
  • Yongguang YuGeneral Manager of Operations
  • Mr. Hong CaoChief Architect · b. 1964

Financials

Income Statement

Currency: CNY1991-12-311992-12-311993-12-311994-12-311995-12-311996-12-311997-12-311998-12-311999-12-312000-12-312001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue118.23M174.08M281.53M321.44M375.78M418.39M422.66M378.96M311.82M313.73M312.45M411.92M330.85M344.81M365.55M367.03M823.77M1.09B2.01B2.00B5.54B7.94B10.18B9.04B13.72B18.03B14.04B22.17B33.79B38.45B42.61B39.58B36.78B35.79B30.89B
Growth (%)-+47.23%+61.73%+14.17%+16.91%+11.34%+1.02%-10.34%-17.72%+0.61%-0.41%+31.83%-19.68%+4.22%+6.01%+0.41%+124.44%+31.94%+85.26%-0.85%+177.55%+43.38%+28.12%-11.18%+51.81%+31.34%-22.10%+57.87%+52.44%+13.76%+10.84%-7.12%-7.06%-2.70%-13.69%
Cost of Revenue--161.64M175.58M191.93M244.06M261.48M209.28M188.38M174.98M140.64M211.02M147.13M158.16M181.85M154.26M305.57M483.85M1.29B1.12B3.29B5.61B7.10B5.87B10.34B11.85B8.99B12.13B20.08B27.08B32.83B31.58B30.65B29.85B21.07B
Gross Profit118.23M174.08M119.89M145.86M183.85M174.33M161.18M169.68M123.44M138.75M171.82M200.90M183.72M186.65M183.69M191.53M518.20M603.00M724.56M991.29M2.25B2.33B3.08B3.17B3.39B6.17B5.06B10.04B13.72B11.37B9.79B7.99B6.14B5.94B9.82B
Gross Margin100.00%100.00%42.58%45.38%48.92%41.67%38.13%44.77%39.59%44.23%54.99%48.77%55.53%54.13%50.25%52.18%62.91%55.48%35.98%49.65%40.60%29.38%30.26%35.05%24.69%34.24%36.00%45.30%40.59%29.57%22.97%20.20%16.69%16.60%31.80%
Operating Expense006.59M32.15M69.43M29.98M109.11M148.31M230.95M100.12M79.95M100.12M74.19M61.07M54.66M9.47M315.46M395.00M274.76M659.71M1.18B1.37B1.77B1.77B2.11B3.95B2.66B4.84B8.04B8.31B6.93B8.57B3.04B6.23B4.66B
Operating Income118.23M174.08M113.30M113.71M114.42M144.35M52.07M21.37M-107.52M38.63M91.87M100.78M109.53M125.58M129.03M182.07M202.74M208.00M449.81M331.58M1.07B961.29M1.30B1.40B1.28B2.22B2.39B5.20B5.68B3.06B2.86B-579.10M3.10B-290.54M5.16B
Operating Margin100.00%100.00%40.24%35.37%30.45%34.50%12.32%5.64%-34.48%12.31%29.40%24.47%33.11%36.42%35.30%49.60%24.61%19.14%22.34%16.61%19.23%12.10%12.82%15.45%9.34%12.33%17.04%23.45%16.80%7.96%6.71%-1.46%8.42%-0.81%16.72%
EBITDA118.23M174.08M53.19M45.09M81.64M71.64M39.95M55.28M9.48M97.57M154.76M170.68M179.59M205.46M224.39M291.44M704.77M347.81M785.77M433.19M1.53B1.06B1.41B1.30B1.06B2.88B2.91B6.22B8.47B6.95B6.41B4.78B3.05B3.54B3.33B
EBITDA Margin100.00%100.00%18.89%14.03%21.73%17.12%9.45%14.59%3.04%31.10%49.53%41.44%54.28%59.59%61.38%79.40%85.55%32.00%39.02%21.70%27.67%13.34%13.89%14.36%7.71%15.98%20.73%28.07%25.07%18.09%15.05%12.07%8.28%9.89%10.78%
Net Income34.57M68.34M91.58M104.52M101.65M140.80M18.58M8.08M-119.72M23.11M58.45M69.44M85.11M100.37M113.07M165.22M465.94M142.02M373.52M463.98M422.00M511.18M534.57M598.53M649.42M720.15M945.33M2.06B2.05B-386.83M107.51M-2.88B-1.47B-2.98B-2.35B
Net Income Margin29.24%39.26%32.53%32.52%27.05%33.65%4.40%2.13%-38.39%7.37%18.71%16.86%25.73%29.11%30.93%45.01%56.56%13.07%18.55%23.24%7.62%6.43%5.25%6.62%4.73%4.00%6.73%9.31%6.06%-1.01%0.25%-7.28%-3.98%-8.32%-7.61%
R&D-----------------------------19.03M14.54M14.56M4.74M7.52M13.91M
R&D as % of Total Revenue-----------------------------0.05%0.03%0.04%0.01%0.02%0.05%
Interest Expense----7.57M13.84M3.19M17.31M22.18M19.32M19.90M18.33M14.51M17.43M17.38M23.47M54.71M47.37M54.82M331.32M365.85M399.50M486.88M421.60M529.12M651.27M01.07B2.56B2.37B2.18B2.62B2.87B2.68B2.24B
Interest Expense % of Total Revenue----2.02%3.31%0.75%4.57%7.11%6.16%6.37%4.45%4.38%5.05%4.75%6.39%6.64%4.36%2.72%16.60%6.60%5.03%4.78%4.66%3.86%3.61%0.00%4.85%7.57%6.17%5.11%6.63%7.81%7.50%7.25%

Balance Sheet

Currency: CNY1991-12-311992-12-311993-12-311994-12-311995-12-311996-12-311997-12-311998-12-311999-12-312000-12-312001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets295.97M863.14M1.25B1.28B1.48B1.78B1.92B1.89B1.66B1.41B1.64B1.58B1.71B1.89B1.91B2.46B6.01B9.05B13.29B20.17B32.60B34.84B40.60B46.31B55.32B61.28B75.75B91.17B183.18B199.87B212.73B214.43B198.06B178.57B157.02B
Total Liabilities218.88M506.36M411.30M351.71M570.57M691.27M646.69M639.22M631.34M455.86M590.92M497.41M523.30M703.23M612.10M1.03B2.35B5.77B6.82B14.04B25.48B27.26B31.63B35.65B44.24B49.99B64.01B77.41B140.64B154.23B160.64B166.93B151.97B137.02B121.33B
Total Equity72.10M307.71M787.53M875.48M861.85M1.04B1.22B1.18B969.58M888.91M947.45M991.76M1.08B1.09B1.21B1.34B3.44B3.17B5.94B4.68B4.46B4.76B5.41B5.98B5.98B5.89B6.63B7.86B19.41B18.35B18.84B15.40B13.84B10.60B10.28B
Cash68.68M104.20M177.68M109.39M153.58M172.12M224.80M203.72M197.18M157.99M129.39M81.25M88.43M104.47M77.45M216.16M1.60B1.29B1.33B2.50B3.95B5.96B6.93B7.29B9.33B13.62B10.28B12.00B27.60B31.76B24.89B36.53B30.08B27.09B20.07B
Total Debt4.00M30.89M3.67M60.90M120.70M201.66M182.11M278.46M160.00M80.00M229.00M190.00M255.00M451.00M416.00M751.00M1.49B4.92B4.73B9.17B12.02B12.54B16.26B20.82B25.47B24.18B26.55B35.56B69.29B71.39B68.78B75.21B52.06B52.38B-
Net Debt-64.68M-73.31M-174.00M-48.49M-32.88M29.54M-42.70M74.74M-37.18M-77.99M99.61M108.75M166.57M346.53M338.55M534.84M-109.11M3.63B3.39B6.67B8.07B6.58B9.34B13.53B16.13B10.56B16.27B23.55B41.69B39.62B43.89B38.68B21.97B25.30B31.00B

Cash Flow

Currency: CNY1998-12-311999-12-312000-12-312001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow-2.05M61.40M86.76M133.57M39.93M138.69M158.51M140.99M-20.31M-355.05M-3.47B78.74M-3.59B-2.41B2.64B-3.28B-2.06B-1.82B6.84B1.72B-1.86B4.06B9.81B-8.46B2.71B10.64B6.62B3.02B
Investing Cash Flow6.92M-23.44M-37.68M-282.28M-29.92M-150.35M-229.17M-106.23M-104.91M-276.16M-28.00M82.93M-75.40M1.90B-326.93M314.94M-59.74M656.45M-3.33B-10.57B-2.45B-2.17B-1.05B-5.50B-260.77M6.45B491.18M-
Financing Cash Flow-28.55M-44.45M-87.79M117.06M-58.20M18.85M86.70M-61.77M264.04M2.00B3.19B-120.86M4.73B1.51B-299.98M2.98B3.50B3.18B408.76M5.46B6.13B6.09B-4.40B7.26B9.14B-24.67B-9.31B-
Capital Expenditure42.97M30.97M22.55M208.82M80.21M163.70M263.27M138.98M36.63M118.44M74.05M45.82M25.39M86.90M280.74M96.29M233.23M186.68M195.57M36.42M50.68M2.39B1.62B2.89B1.57B1.79B1.52B693.58M
Free Cash Flow-45.02M30.43M64.22M-75.25M-40.28M-25.01M-104.76M2.02M-56.94M-473.49M-3.54B32.92M-3.62B-2.50B2.36B-3.38B-2.30B-2.00B6.64B1.68B-1.91B1.68B8.19B-11.35B1.14B8.85B5.10B2.33B
Dividends Paid27.89M33.06M20.17M11.94M19.20M49.47M109.22M26.77M71.75M65.81M230.39M330.10M338.48M567.35M953.87M1.07B1.33B1.51B1.71B1.49B1.98B431.85M728.67M3.97B3.84B4.56B3.37B2.49B
FCF to OCF2192.74%49.56%74.01%-56.34%-100.87%-18.03%-66.09%1.43%280.31%133.36%102.13%41.81%100.71%103.60%89.38%102.93%111.31%110.28%97.14%97.88%102.72%41.22%83.47%134.09%42.04%83.19%77.09%77.05%
Dividend Paid to FCF-61.95%108.64%31.41%-15.87%-47.65%-197.84%-104.25%1326.34%-126.01%-13.90%-6.50%1002.64%-9.35%-22.69%40.37%-31.63%-57.93%-75.52%25.77%88.71%-103.23%25.77%8.90%-35.02%337.41%51.48%66.13%107.10%

Earnings

Report DateMar 31, 2007Jun 30, 2007Sep 30, 2007Dec 31, 2007May 28, 2008Sep 3, 2008Dec 3, 2008Feb 25, 2009Jun 3, 2009Sep 2, 2009Dec 2, 2009Mar 3, 2010Jun 2, 2010Sep 1, 2010Dec 1, 2010Mar 2, 2011Jun 1, 2011Aug 31, 2011Nov 30, 2011Feb 29, 2012May 30, 2012Aug 29, 2012Oct 24, 2012Feb 27, 2013Apr 24, 2013Aug 28, 2013Oct 28, 2013Feb 26, 2014Apr 10, 2014Aug 26, 2014Oct 29, 2014Feb 25, 2015Apr 29, 2015Aug 29, 2015Oct 29, 2015Mar 26, 2016Apr 29, 2016Aug 31, 2016Oct 30, 2016Mar 18, 2017Apr 27, 2017Aug 31, 2017Oct 30, 2017Apr 27, 2018Aug 28, 2018Oct 30, 2018Apr 3, 2019Aug 28, 2019Oct 30, 2019Mar 30, 2020Apr 30, 2020Aug 28, 2020Oct 29, 2020Mar 26, 2021Apr 28, 2021Aug 29, 2021Oct 29, 2021Apr 27, 2022Aug 29, 2022Oct 30, 2022Apr 25, 2023Aug 29, 2023Oct 30, 2023Apr 29, 2024Aug 31, 2024Oct 30, 2024Apr 29, 2025Aug 30, 2025Oct 31, 2025May 1, 2026Aug 31, 2026
EPS Estimate----------------------0.11-0.06-0.14-0.25------------------------------------------
EPS Actual0.010.120.000.120.020.040.000.02-0.010.010.070.140.020.020.040.180.030.030.010.160.030.00-0.030.260.030.030.000.230.050.040.010.240.040.070.190.100.10-0.02-0.050.350.080.010.200.140.200.160.300.190.13-0.010.040.090.05-0.270.060.080.12-0.020.040.00-0.69-0.03-0.13-0.22-0.06-0.05-0.060.09-0.15-0.05-0.12
Surprise-----------------------127.27%--50.00%--98.07%--80.00%------------------------------------------
Timing----------------------Pre-market-After-hours-After-hours-After-hoursAfter-hoursPre-market-Pre-marketPre-marketPre-marketPre-marketAfter-hoursPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketAfter-hoursAfter-hoursPre-marketAfter-hoursPre-marketPre-market-Pre-marketAfter-hoursAfter-hoursPre-marketAfter-hoursPre-marketPre-marketPre-marketAfter-hoursPre-marketAfter-hoursPre-marketPre-market-Pre-marketPre-market----

Key Statistics & Ratios

Market Cap10.54B
Enterprise Value58.12B
Trailing P/E0.00
Forward P/E9.10
PEG Ratio43.65
Price / Sales0.38
Price / Book1.02
EPS-0.75
Book Value2.30
Revenue (TTM)27.89B
Gross Profit (TTM)4.93B
EBITDA2.41B
Profit Margin-11.41%
Operating Margin1.43%
Return on Equity-8.60%
Return on Assets0.34%
Shares Outstanding4.29B
Shares Float1.30B
Beta0.80
Dividend Yield0.00%
Dividend Rate0.00
Payout Ratio0.00%

Dividends

20201×
0.17Jul 17, 2020
20191×
0.11May 16, 2019
20181×
0.06Jul 10, 2018
20171×
0.04Jun 2, 2017
20161×
0.04Jul 29, 2016
20151×
0.04Jun 29, 2015
20141×
0.03Jul 3, 2014
20131×
0.03Jun 28, 2013
20121×
0.03Jun 19, 2012
20111×
0.02Jul 27, 2011
20101×
0.02May 19, 2010
20091×
0.02Jul 16, 2009
20081×
0.03Jul 23, 2008
20062×
0.04Feb 14, 20060.03Feb 13, 2006
20041×
0.05Aug 17, 2004
20031×
0.02Jul 2, 2003
19991×
0.02Aug 17, 1999
19971×
0.02Jul 22, 1997
19961×
0.02Jul 1, 1996
19951×
0.01Aug 2, 1995
19941×
0.02Jun 8, 1994

Stock Splits

  • Jul 23, 20082:1
  • May 18, 20061.5:1
  • Feb 14, 200612.6:10
  • Jul 22, 199712.5:10
  • Jul 1, 199612.5:10
  • Aug 2, 199512:10
  • Jun 8, 199411:10