Grandy
8999.TGrandy House Corporation Price (8999.T)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
28,774,344
(1.8256)%Revenue and Profitability
| Year | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 14,933,250,000 | 19,740,699,000 | 22,108,067,000 | 27,235,499,000 | 29,355,644,000 | 32,540,755,000 | 37,259,532,000 | 37,469,060,000 | 41,706,272,000 | 43,962,733,000 | 44,726,118,000 | 44,452,833,000 | 45,541,961,000 | 47,024,984,000 | 54,884,855,000 | 55,205,407,000 | 51,521,546,000 |
| Net Income | 192,134,000 | 370,088,000 | 469,194,000 | 798,800,000 | 941,533,000 | 1,361,331,000 | 1,762,518,000 | 1,567,583,000 | 1,732,260,000 | 1,744,202,000 | 1,827,811,000 | 2,065,595,000 | 1,413,114,000 | 1,724,943,000 | 2,583,889,000 | 2,168,689,000 | 416,853,000 |
| FCF USD | -3,794,452,000 | 2,673,101,000 | 1,182,954,000 | 721,660,000 | 2,468,401,000 | -2,471,746,000 | -315,548,000 | 374,152,000 | -236,931,000 | -3,393,472,000 | 2,038,221,000 | 2,514,683,000 | -3,150,298,000 | 3,083,429,000 | -1,163,629,000 | -10,536,726,000 | -2,799,794,000 |
| OCF USD | -2,534,064,000 | 2,725,384,000 | 1,267,932,000 | 986,874,000 | 2,662,185,000 | -2,099,451,000 | -185,759,000 | 700,729,000 | 101,358,000 | -2,885,279,000 | 2,155,999,000 | 3,042,911,000 | -2,546,641,000 | 3,481,342,000 | -444,486,000 | -8,845,544,000 | -2,223,979,000 |
Financial Health - DEBT
| Year | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| YTPD | 0.00 | 2.69 | 1.99 | 1.48 | 1.16 | 0.85 | 0.54 | 0.64 | 0.56 | 0.68 | 0.92 | 0.84 | 2.55 | 2.72 | 3.20 | 6.55 | 51.00 |
| D/E | 1.45 | 1.16 | 1.07 | 1.10 | 1.00 | 1.17 | 1.13 | 1.07 | 1.08 | 1.24 | 1.14 | 0.96 | 1.29 | 1.25 | 1.17 | 1.52 | 1.74 |
| CA/CL | 1.09 | 1.14 | 1.17 | 1.23 | 1.30 | 1.27 | 1.29 | 1.37 | 1.40 | 1.42 | 1.51 | 1.61 | 1.57 | 1.72 | 2.10 | 2.41 | 2.26 |
| TA/TL | 1.62 | 1.73 | 1.74 | 1.71 | 1.77 | 1.67 | 1.69 | 1.73 | 1.73 | 1.66 | 1.71 | 1.82 | 1.65 | 1.67 | 1.68 | 1.56 | 1.51 |
| Total Debt | 13,497,235,000 | 10,908,664,000 | 10,369,840,000 | 11,365,607,000 | 11,051,116,000 | 14,123,447,000 | 15,372,253,000 | 16,148,366,000 | 17,964,628,000 | 22,525,508,000 | 22,218,521,000 | 20,362,554,000 | 28,472,449,000 | 29,020,504,000 | 28,909,139,000 | 39,782,809,000 | 43,473,757,000 |
Management Performance
| Year | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ROIC | 1.07% | 2.14% | 2.38% | 3.92% | 4.23% | 5.17% | 6.06% | 4.78% | 5.07% | 4.49% | 4.27% | 5.14% | 2.72% | 2.38% | 4.97% | 3.36% | 0.80% |
| ROE | 2.07% | 3.94% | 4.85% | 7.76% | 8.53% | 11.24% | 12.91% | 10.39% | 10.42% | 9.62% | 9.35% | 9.78% | 6.38% | 7.41% | 10.48% | 8.28% | 1.66% |
| ROA | 0.00% | 2.95% | 3.78% | 5.65% | 6.57% | 7.63% | 8.65% | 6.97% | 6.80% | 5.58% | 5.73% | 6.34% | 3.86% | 4.59% | 6.26% | 4.39% | 0.56% |
| NM % | 1.29% | 1.87% | 2.12% | 2.93% | 3.21% | 4.18% | 4.73% | 4.18% | 4.15% | 3.97% | 4.09% | 4.65% | 3.10% | 3.67% | 4.71% | 3.93% | 0.81% |
| FCF / R% | 0.00% | 13.54% | 5.35% | 2.65% | 8.41% | -7.60% | -0.85% | 1.00% | -0.57% | -7.72% | 4.56% | 5.66% | -6.92% | 6.56% | -2.12% | -19.09% | -5.43% |
| FCF / NI% | -976.62% | 407.21% | 137.58% | 51.50% | 147.91% | -107.54% | -10.88% | 14.97% | -8.81% | -133.18% | 75.21% | 84.69% | -145.90% | 115.56% | -30.53% | -330.56% | -671.65% |
| Operating Margin (OM) | 0.00 | 0.28 | 0.26 | 0.23 | 0.24 | 0.25 | 0.26 | 0.29 | 0.30 | 0.32 | 0.34 | 0.38 | 0.39 | 0.40 | 0.38 | 0.40 | 0.42 |
Per Share
| Year | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EPS | 6.41 | 12.78 | 16.30 | 27.76 | 32.72 | 47.31 | 61.25 | 54.47 | 60.20 | 60.61 | 63.48 | 71.62 | 48.84 | 59.30 | 88.06 | 74.50 | 14.52 |
| SPS | 498.53 | 681.91 | 768.25 | 946.43 | 1,020.10 | 1,130.79 | 1,294.77 | 1,302.05 | 1,449.29 | 1,527.71 | 1,553.41 | 1,541.39 | 1,574.07 | 1,616.75 | 1,870.40 | 1,896.40 | 1,794.58 |
| OCPS | -84.60 | 94.14 | 44.06 | 34.29 | 92.51 | -72.96 | -6.46 | 24.35 | 3.52 | -100.26 | 74.88 | 105.51 | -88.02 | 119.69 | -15.15 | -303.86 | -77.47 |
| FCPS | -126.67 | 92.34 | 41.11 | 25.08 | 85.78 | -85.89 | -10.97 | 13.00 | -8.23 | -117.92 | 70.79 | 87.20 | -108.88 | 106.01 | -39.65 | -361.95 | -97.52 |
| BVPS | 309.84 | 324.82 | 336.39 | 357.49 | 383.54 | 420.84 | 474.53 | 524.17 | 577.66 | 629.73 | 679.23 | 732.47 | 765.33 | 800.84 | 840.39 | 899.88 | 872.63 |
Per Share - CAGR
| Year | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| CAGR-EPS | 6.41 | 12.78 | 16.30 | 27.76 | 32.72 | 47.31 | 61.25 | 54.47 | 60.20 | 60.61 | 63.48 | 71.62 | 48.84 | 59.30 | 88.06 | 74.50 | 14.52 |
| CAGR-SPS | 498.53 | 681.91 | 768.25 | 946.43 | 1,020.10 | 1,130.79 | 1,294.77 | 1,302.05 | 1,449.29 | 1,527.71 | 1,553.41 | 1,541.39 | 1,574.07 | 1,616.75 | 1,870.40 | 1,896.40 | 1,794.58 |
| CAGR-OCPS | -84.60 | 94.14 | 44.06 | 34.29 | 92.51 | -72.96 | -6.46 | 24.35 | 3.52 | -100.26 | 74.88 | 105.51 | -88.02 | 119.69 | -15.15 | -303.86 | -77.47 |
| CAGR-FCPS | -126.67 | 92.34 | 41.11 | 25.08 | 85.78 | -85.89 | -10.97 | 13.00 | -8.23 | -117.92 | 70.79 | 87.20 | -108.88 | 106.01 | -39.65 | -361.95 | -97.52 |
| CAGR-BVPS | 309.84 | 324.82 | 336.39 | 357.49 | 383.54 | 420.84 | 474.53 | 524.17 | 577.66 | 629.73 | 679.23 | 732.47 | 765.33 | 800.84 | 840.39 | 899.88 | 872.63 |