Stock 8999 GRANDY HOUSE CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials Grandy House Corporation

Equities

8999

JP3274030000

Real Estate Development & Operations

Market Closed - Japan Exchange
Other stock markets
 07:00:00 10/06/2024 BST 		5-day change 1st Jan Change
589 JPY +1.73% Intraday chart for Grandy House Corporation +1.20% -4.07%
2023 Tranche Update on Grandy House Corporation's Equity Buyback Plan announced on August 17, 2023. CI
2023 Grandy House Corporation's Equity Buyback announced on August 17, 2023, has closed with 1,600,000 shares, representing 5.43% for ¥915.20 million. CI

Valuation

Fiscal Period: Maart 2018 2019 2020 2021 2022 2023
Capitalization 1 12,997 12,862 10,404 14,041 15,458 16,027
Enterprise Value (EV) 1 25,400 23,221 28,522 29,495 33,267 44,969
P/E ratio 7.21 x 6.31 x 7.44 x 8.13 x 5.96 x 7.42 x
Yield 3.55% 4.04% 6.41% 2.9% 5.75% 5.83%
Capitalization / Revenue 0.29 x 0.29 x 0.23 x 0.3 x 0.28 x 0.29 x
EV / Revenue 0.57 x 0.52 x 0.63 x 0.63 x 0.61 x 0.81 x
EV / EBITDA 8.53 x 6.87 x 11.5 x 12.4 x 7.49 x 12 x
EV / FCF 16.9 x 9.98 x -4.92 x 13.5 x -25.1 x -4.1 x
FCF Yield 5.92% 10% -20.3% 7.42% -3.98% -24.4%
Price to Book 0.67 x 0.61 x 0.47 x 0.61 x 0.61 x 0.62 x
Nbr of stocks (in thousands) 28,818 28,838 28,981 29,071 29,614 29,194
Reference price 2 451.0 446.0 359.0 483.0 522.0 549.0
Announcement Date 28/06/18 27/06/19 26/06/20 29/06/21 29/06/22 29/06/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Maart 2018 2019 2020 2021 2022 2023
Net sales 1 44,726 44,452 45,541 47,024 54,884 55,205
EBITDA 1 2,976 3,379 2,477 2,380 4,443 3,760
EBIT 1 2,696 3,131 2,142 1,959 4,023 3,329
Operating Margin 6.03% 7.04% 4.7% 4.17% 7.33% 6.03%
Earnings before Tax (EBT) 1 2,709 2,968 2,159 2,667 3,811 3,186
Net income 1 1,827 2,065 1,413 1,732 2,583 2,168
Net margin 4.08% 4.65% 3.1% 3.68% 4.71% 3.93%
EPS 2 62.59 70.67 48.26 59.39 87.56 73.99
Free Cash Flow 1 1,503 2,326 -5,802 2,187 -1,324 -10,970
FCF margin 3.36% 5.23% -12.74% 4.65% -2.41% -19.87%
FCF Conversion (EBITDA) 50.52% 68.84% - 91.9% - -
FCF Conversion (Net income) 82.29% 112.65% - 126.28% - -
Dividend per Share 2 16.00 18.00 23.00 14.00 30.00 32.00
Announcement Date 28/06/18 27/06/19 26/06/20 29/06/21 29/06/22 29/06/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2020 S1 2021 S1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 S1 2024 Q3
Net sales 1 22,769 21,820 27,037 13,470 13,925 27,632 13,057 11,801 24,726 12,776
EBITDA - - - - - - - - - -
EBIT 1 1,254 466 2,063 1,006 1,049 1,882 704 264 583 198
Operating Margin 5.51% 2.14% 7.63% 7.47% 7.53% 6.81% 5.39% 2.24% 2.36% 1.55%
Earnings before Tax (EBT) 1 1,323 531 1,976 939 1,086 1,866 654 199 463 124
Net income 1 871 323 1,335 627 728 1,245 432 108 251 63
Net margin 3.83% 1.48% 4.94% 4.65% 5.23% 4.51% 3.31% 0.92% 1.02% 0.49%
EPS 2 30.19 11.12 45.56 21.24 25.17 42.93 14.80 3.680 8.650 2.280
Dividend per Share - - - - - - - - - -
Announcement Date 11/11/19 09/11/20 08/11/21 07/02/22 08/08/22 07/11/22 13/02/23 10/08/23 13/11/23 13/02/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 12,403 10,359 18,118 15,454 17,809 28,942
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 4.168 x 3.066 x 7.314 x 6.493 x 4.008 x 7.697 x
Free Cash Flow 1 1,503 2,326 -5,802 2,187 -1,324 -10,971
ROE (net income / shareholders' equity) 9.7% 10.2% 6.53% 7.62% 10.8% 8.53%
ROA (Net income/ Total Assets) 3.63% 4.16% 2.6% 2.15% 4.23% 3.12%
Assets 1 50,400 49,674 54,277 80,705 61,132 69,579
Book Value Per Share 2 678.0 732.0 762.0 796.0 853.0 890.0
Cash Flow per Share 2 340.0 347.0 356.0 457.0 384.0 368.0
Capex 1 94 491 569 365 709 1,657
Capex / Sales 0.21% 1.1% 1.25% 0.78% 1.29% 3%
Announcement Date 28/06/18 27/06/19 26/06/20 29/06/21 29/06/22 29/06/23
1JPY in Million2JPY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Quarterly earnings - Rate of surprise

Company calendar

Sector Residential Real Estate Development

1st Jan change Capi.
GRANDY HOUSE CORPORATION Stock Grandy House Corporation
-4.07% 104M
VONOVIA SE Stock Vonovia SE
-6.66% 23.73B
CHINA VANKE CO., LTD. Stock China Vanke Co., Ltd.
-21.89% 12.48B
AKELIUS RESIDENTIAL PROPERTY AB Stock Akelius Residential Property AB
+9.28% 11.02B
DEUTSCHE WOHNEN SE Stock Deutsche Wohnen SE
-26.07% 7.59B
VINHOMES Stock Vinhomes
-9.95% 6.68B
VINGROUP Stock Vingroup
-2.58% 6.37B
LEG IMMOBILIEN SE Stock LEG Immobilien SE
-2.98% 6.13B
BRIGADE ENTERPRISES LIMITED Stock Brigade Enterprises Limited
+53.53% 3.85B
IIDA GROUP HOLDINGS CO., LTD. Stock Iida Group Holdings Co., Ltd.
+1.99% 3.84B
Residential Real Estate Development
  1. Stock Market
  2. Equities
  3. 8999 Stock
  4. Financials Grandy House Corporation
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
BENEFIT NOW