
Grandblue
600323.SSGrandblue Environment Co., Ltd. Price (600323.SS)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
816,937,051
(0.195)%Revenue and Profitability
Year | 1997 | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 39,690,097 | 21,510,348 | 30,044,340 | 131,675,738 | 218,424,013 | 233,919,317 | 255,388,448 | 272,391,240 | 318,873,725 | 359,292,363 | 411,924,732 | 423,886,179 | 465,224,705 | 595,308,598 | 747,698,082 | 885,267,957 | 1,001,449,409 | 2,435,295,905 | 3,356,967,216 | 3,690,344,577 | 4,202,080,685 | 4,848,494,752 | 6,160,031,114 | 7,481,435,505 | 11,776,514,847 | 12,875,063,180 | 12,541,288,979 |
Net Income | 5,141,364 | 19,529,661 | 19,198,740 | 39,798,257 | 73,185,827 | 72,100,094 | 64,052,989 | 71,516,877 | 77,520,803 | 85,156,807 | 92,855,476 | 95,770,969 | 103,573,434 | 558,152,922 | 150,080,265 | 190,257,085 | 233,878,127 | 308,712,042 | 402,901,796 | 508,567,480 | 652,236,336 | 875,513,271 | 912,604,712 | 1,057,479,540 | 1,163,381,533 | 1,141,567,564 | 1,429,639,839 |
FCF USD | - | - | 31,536,578 | 33,611,312 | 50,476,450 | 56,964,447 | 22,728,303 | 51,836,057 | -7,812,118 | 42,360,650 | 424,292 | -124,403,038 | -240,014,212 | -502,358,620 | -389,809,804 | -68,149,088 | -183,759,203 | -245,976,638 | -60,843,558 | 360,679,258 | 477,961,009 | -247,946,128 | -2,330,158,480 | -1,608,846,211 | -1,125,043,812 | -1,971,540,916 | 433,965,933 |
OCF USD | - | - | 32,442,770 | 72,418,412 | 146,330,607 | 124,994,438 | 139,384,814 | 131,476,144 | 145,955,403 | 170,872,320 | 188,239,047 | 183,386,634 | 216,879,417 | 224,893,823 | 204,460,675 | 497,240,326 | 496,558,335 | 829,204,495 | 1,262,658,086 | 1,178,532,283 | 1,508,920,683 | 1,651,855,441 | 1,324,356,474 | 1,955,774,567 | 878,287,327 | 422,474,803 | 2,482,050,693 |
Financial Health - DEBT
Year | 1997 | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
YTPD | - | - | 0.02 | 0.00 | 0.00 | 0.21 | 0.23 | 0.49 | 0.96 | 0.61 | 1.63 | 2.23 | 5.73 | 1.62 | 10.00 | 8.28 | 7.27 | 9.80 | 7.72 | 6.21 | 5.49 | 5.15 | 6.21 | 6.75 | 7.70 | 8.25 | 7.64 |
D/E | 1.07 | 0.81 | 0.57 | 0.15 | 0.14 | 0.15 | 0.14 | 0.16 | 0.27 | 0.32 | 0.40 | 0.66 | 0.82 | 0.68 | 1.04 | 0.72 | 0.78 | 1.24 | 1.02 | 0.86 | 0.84 | 0.97 | 1.17 | 1.30 | 1.14 | 1.30 | 1.06 |
CA/CL | 1.30 | 1.52 | 0.41 | 0.34 | 0.29 | 0.46 | 0.51 | 0.68 | 0.29 | 0.30 | 0.47 | 0.62 | 1.05 | 1.10 | 1.71 | 1.21 | 0.69 | 0.43 | 0.60 | 0.59 | 0.71 | 0.63 | 0.49 | 0.48 | 0.64 | 0.65 | 0.79 |
TA/TL | 1.68 | 1.99 | 2.15 | 3.06 | 4.15 | 4.52 | 5.74 | 4.02 | 3.08 | 2.69 | 2.87 | 2.31 | 2.09 | 2.06 | 1.85 | 1.99 | 1.84 | 1.51 | 1.66 | 1.72 | 1.76 | 1.64 | 1.51 | 1.49 | 1.56 | 1.53 | 1.56 |
Total Debt | 176,458,485 | 183,609,114 | 140,010,000 | 95,200,000 | 91,700,000 | 103,500,000 | 110,000,000 | 131,000,000 | 223,400,000 | 263,000,000 | 356,060,000 | 618,360,000 | 829,484,375 | 1,044,431,875 | 1,684,694,128 | 1,642,873,933 | 1,910,528,348 | 4,124,395,107 | 4,483,823,566 | 4,131,283,733 | 4,472,982,379 | 5,639,821,498 | 7,675,054,299 | 9,847,424,252 | 11,256,130,226 | 14,186,675,956 | 12,902,737,945 |
Management Performance
Year | 1997 | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
ROIC | 1.50% | 4.75% | 4.39% | 5.36% | 9.47% | 9.13% | 7.38% | 7.40% | 6.85% | 7.30% | 7.56% | 6.04% | 4.98% | 4.43% | 4.56% | 4.83% | 5.10% | 4.59% | 4.14% | 4.43% | 5.97% | 6.30% | 5.52% | 5.46% | 7.55% | 5.91% | 5.25% |
ROE | 3.13% | 8.63% | 7.81% | 6.11% | 10.79% | 10.17% | 8.29% | 8.91% | 9.36% | 10.30% | 10.50% | 10.16% | 10.28% | 36.59% | 9.26% | 8.39% | 9.57% | 9.27% | 9.17% | 10.54% | 12.25% | 15.01% | 13.92% | 13.99% | 11.75% | 10.49% | 11.80% |
ROA | - | - | 4.17% | 4.11% | 8.19% | 7.92% | 6.84% | 6.69% | 6.22% | 6.32% | 6.77% | 5.66% | 5.01% | 17.59% | 4.12% | 4.14% | 4.33% | 3.20% | 3.61% | 4.19% | 4.94% | 5.33% | 4.29% | 4.24% | 4.05% | 3.53% | 3.99% |
NM % | 12.95% | 90.79% | 63.90% | 30.22% | 33.51% | 30.82% | 25.08% | 26.26% | 24.31% | 23.70% | 22.54% | 22.59% | 22.26% | 93.76% | 20.07% | 21.49% | 23.35% | 12.68% | 12.00% | 13.78% | 15.52% | 18.06% | 14.81% | 14.13% | 9.88% | 8.87% | 11.40% |
FCF / R% | - | - | 104.97% | 25.53% | 23.11% | 24.35% | 8.90% | 19.03% | -2.45% | 11.79% | 0.10% | -29.35% | -51.59% | -84.39% | -52.13% | -7.70% | -18.35% | -10.10% | -1.81% | 9.77% | 11.37% | -5.11% | -37.83% | -21.50% | -9.55% | -15.31% | 3.46% |
FCF / NI% | - | - | 164.38% | 84.45% | 68.97% | 79.01% | 35.48% | 72.48% | -10.04% | 49.12% | 0.45% | -126.84% | -224.82% | -89.47% | -242.55% | -35.49% | -78.25% | -69.95% | -13.65% | 64.86% | 68.54% | -28.22% | -257.86% | -152.11% | -94.85% | -167.63% | 30.35% |
Operating Margin (OM) | 0.00 | 1.24 | 1.37 | 0.14 | 0.12 | 0.16 | 0.18 | 0.36 | 0.33 | 0.26 | 0.33 | 0.43 | 0.50 | 1.13 | 0.93 | 0.95 | 0.99 | 0.48 | 0.44 | 0.51 | 0.57 | 0.64 | 0.63 | 0.63 | 0.52 | 0.55 | 0.67 |
Per Share
Year | 1997 | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
EPS | 0.01 | 0.04 | 0.04 | 0.08 | 0.15 | 0.14 | 0.13 | 0.14 | 0.16 | 0.17 | 0.19 | 0.19 | 0.21 | 1.15 | 0.31 | 0.37 | 0.37 | 0.49 | 0.53 | 0.66 | 0.85 | 1.14 | 1.19 | 1.38 | 1.45 | 1.40 | 1.75 |
SPS | 0.08 | 0.04 | 0.06 | 0.26 | 0.44 | 0.47 | 0.51 | 0.55 | 0.64 | 0.73 | 0.84 | 0.86 | 0.95 | 1.22 | 1.54 | 1.72 | 1.60 | 3.87 | 4.42 | 4.82 | 5.48 | 6.33 | 8.04 | 9.76 | 14.68 | 15.79 | 15.35 |
OCPS | 0.00 | 0.00 | 0.07 | 0.15 | 0.29 | 0.25 | 0.28 | 0.26 | 0.29 | 0.35 | 0.38 | 0.37 | 0.44 | 0.46 | 0.42 | 0.97 | 0.79 | 1.32 | 1.66 | 1.54 | 1.97 | 2.16 | 1.73 | 2.55 | 1.09 | 0.52 | 3.04 |
FCPS | 0.00 | 0.00 | 0.06 | 0.07 | 0.10 | 0.11 | 0.05 | 0.10 | -0.02 | 0.09 | 0.00 | -0.25 | -0.49 | -1.03 | -0.81 | -0.13 | -0.29 | -0.39 | -0.08 | 0.47 | 0.62 | -0.32 | -3.04 | -2.10 | -1.40 | -2.42 | 0.53 |
BVPS | 0.33 | 0.45 | 0.49 | 1.31 | 1.36 | 1.42 | 1.55 | 1.61 | 1.70 | 1.74 | 1.85 | 2.00 | 2.26 | 3.37 | 3.70 | 4.48 | 3.97 | 5.85 | 6.46 | 7.23 | 7.96 | 8.39 | 9.31 | 10.66 | 13.13 | 14.23 | 15.72 |
Per Share - CAGR
Year | 1997 | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
CAGR-EPS | 0.01 | 0.04 | 0.04 | 0.08 | 0.15 | 0.14 | 0.13 | 0.14 | 0.16 | 0.17 | 0.19 | 0.19 | 0.21 | 1.15 | 0.31 | 0.37 | 0.37 | 0.49 | 0.53 | 0.66 | 0.85 | 1.14 | 1.19 | 1.38 | 1.45 | 1.40 | 1.75 |
CAGR-SPS | 0.08 | 0.04 | 0.06 | 0.26 | 0.44 | 0.47 | 0.51 | 0.55 | 0.64 | 0.73 | 0.84 | 0.86 | 0.95 | 1.22 | 1.54 | 1.72 | 1.60 | 3.87 | 4.42 | 4.82 | 5.48 | 6.33 | 8.04 | 9.76 | 14.68 | 15.79 | 15.35 |
CAGR-OCPS | 0.00 | 0.00 | 0.07 | 0.15 | 0.29 | 0.25 | 0.28 | 0.26 | 0.29 | 0.35 | 0.38 | 0.37 | 0.44 | 0.46 | 0.42 | 0.97 | 0.79 | 1.32 | 1.66 | 1.54 | 1.97 | 2.16 | 1.73 | 2.55 | 1.09 | 0.52 | 3.04 |
CAGR-FCPS | 0.00 | 0.00 | 0.06 | 0.07 | 0.10 | 0.11 | 0.05 | 0.10 | -0.02 | 0.09 | 0.00 | -0.25 | -0.49 | -1.03 | -0.81 | -0.13 | -0.29 | -0.39 | -0.08 | 0.47 | 0.62 | -0.32 | -3.04 | -2.10 | -1.40 | -2.42 | 0.53 |
CAGR-BVPS | 0.33 | 0.45 | 0.49 | 1.31 | 1.36 | 1.42 | 1.55 | 1.61 | 1.70 | 1.74 | 1.85 | 2.00 | 2.26 | 3.37 | 3.70 | 4.48 | 3.97 | 5.85 | 6.46 | 7.23 | 7.96 | 8.39 | 9.31 | 10.66 | 13.13 | 14.23 | 15.72 |