Loading...
XJPX8999
Market cap102mUSD
Jan 16, Last price  
558.00JPY
1D
-1.41%
1Q
-2.28%
Jan 2017
39.15%
IPO
-74.64%
Name

Grandy House Corp

Chart & Performance

D1W1MN
XJPX:8999 chart
P/E
38.33
P/S
0.31
EPS
14.56
Div Yield, %
6.08%
Shrs. gr., 5y
-0.31%
Rev. gr., 5y
3.00%
Revenues
51.52b
-6.67%
14,933,250,00019,740,699,00022,108,067,00027,235,499,00029,355,644,00032,540,755,00037,259,532,00037,469,060,00041,706,272,00043,962,733,00044,726,118,00044,452,833,00045,541,961,00047,024,984,00054,884,855,00055,205,407,00051,521,546,000
Net income
417m
-80.78%
192,134,000370,088,000469,194,000798,800,000941,533,0001,361,331,0001,762,518,0001,567,583,0001,732,260,0001,744,202,0001,827,811,0002,065,595,0001,413,114,0001,724,943,0002,583,889,0002,168,689,000416,853,000
CFO
-2.22b
L-74.86%
-2,534,064,0002,725,384,0001,267,932,000986,874,0002,662,185,000-2,099,451,000-185,759,000700,729,000101,358,000-2,885,279,0002,155,999,0003,042,911,000-2,546,641,0003,481,342,000-444,486,000-8,845,544,000-2,223,979,000
Dividend
Mar 28, 20250 JPY/sh

Profile

Grandy House Corporation constructs and sells houses and custom houses in Japan. It is also involved in the house remodeling and regeneration activities; real estate leasing business; and building material manufacture and sales business. The company was formerly known as Shin Nihon Grandy Corporation and changed its name to Grandy House Corporation in 2004. Grandy House Corporation was incorporated in 1991 and is headquartered in Utsunomiya, Japan.
URL
https://www.grandy.co.jp/
IPO date
Dec 06, 2005
Employees
864
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑032023‑032022‑032021‑032020‑032019‑032018‑032017‑032016‑032015‑03
Income
Revenues
51,521,546
-6.67%
55,205,407
0.58%
54,884,855
16.71%
Cost of revenue
51,083,428
46,740,055
45,681,017
Unusual Expense (Income)
NOPBT
438,118
8,465,352
9,203,838
NOPBT Margin
0.85%
15.33%
16.77%
Operating Taxes
452,959
1,018,815
1,228,091
Tax Rate
103.39%
12.04%
13.34%
NOPAT
(14,841)
7,446,537
7,975,747
Net income
416,853
-80.78%
2,168,689
-16.07%
2,583,889
49.80%
Dividends
(971,943)
(901,988)
(701,501)
Dividend yield
5.43%
5.61%
4.55%
Proceeds from repurchase of equity
(663,913)
6,764,941
(379,491)
BB yield
3.71%
-42.04%
2.46%
Debt
Debt current
22,212,824
18,899,768
16,721,212
Long-term debt
21,325,894
20,967,970
12,289,775
Deferred revenue
(2,371)
(4,824)
Other long-term liabilities
1,587,067
1,401,088
1,271,967
Net debt
33,068,575
27,622,763
16,593,943
Cash flow
Cash from operating activities
(2,223,979)
(8,845,544)
(444,486)
CAPEX
(562,000)
(1,691,182)
(719,143)
Cash from investing activities
(463,318)
(1,488,167)
(481,769)
Cash from financing activities
2,041,023
10,075,642
(1,339,215)
FCF
(3,608,111)
(5,383,957)
4,174,845
Balance
Cash
10,193,701
10,839,975
11,098,044
Long term investments
276,442
1,405,000
1,319,000
Excess cash
7,894,066
9,484,705
9,672,801
Stockholders' equity
23,644,165
75,077,286
61,410,469
Invested Capital
62,218,848
57,525,000
44,263,925
ROIC
14.63%
18.80%
ROCE
0.62%
12.63%
17.06%
EV
Common stock shares outstanding
28,774
29,309
29,509
Price
622.00
13.30%
549.00
5.17%
522.00
8.07%
Market cap
17,897,642
11.23%
16,090,878
4.46%
15,403,625
9.31%
EV
50,967,447
94,640,221
70,526,670
EBITDA
879,234
8,896,945
9,624,960
EV/EBITDA
57.97
10.64
7.33
Interest
367,217
269,326
237,522
Interest/NOPBT
83.82%
3.18%
2.58%