NYSE: GFF - Griffon Corporation

Yield per half year: +3.28%
Dividend yield: +0.84%
Sector: Industrials

Reporting Griffon Corporation

Capitalization

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд $
0.6251 0.7832 1.13 0.8547 0.4389 0.9149 1.27 2.11 2.02 2.24
Выручка, млрд $
1.96 1.53 1.98 2.21 2.41 2.27 2.85 2.69 2.62 2.62
Чистая прибыль, млрд $
0.03 0.015 0.1257 0.0373 0.0534 0.0792 -0.2877 0.0776 0.2099 0.2099
EV, млрд $
1.65 2.06 1.74 1.91 1.91 2.26 3.17 3.73 5.07 5.07
EBIT, млрд $
0.1103 0.0682 0.1918 0.1353 0.155 0.1706 -0.1865 0.3977 0.4007 0.4007
EBITDA, млрд $
0.175 0.116 0.2476 0.2021 0.2196 0.2267 -0.1218 0.4631 0.4614 0.4614
Баланс стоимость, млрд $
0.4758 0.4803 0.4744 0.4778 0.7002 0.8072 0.4776 0.3152 0.2249 0.2249
FCF, млрд $
0.014 0.061 -0.0293 0.0665 0.085 0.0748 0.027 0.3652 0.3089 0.3089
Операционный денежный поток, млрд $
0.1044 0.0963 0.0208 0.1118 0.134 0.1118 0.0694 0.4288 0.38 0.38
Операционная прибыль, млрд $
0.109 0.069 0.0965 0.1353 0.155 0.1706 0.3351 0.1969 0.3983 0.3983
Операционные расходы, млрд $
0.364 0.3391 0.4331 0.46 0.4864 0.4705 0.6089 0.7519 0.6216 0.6216
CAPEX, млрд $
0.091 0.035 0.0501 0.0454 0.049 0.037 0.0425 0.0636 0.0684 0.0684


Balance sheet

IFRS
Reporting Annual Quarterly
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Наличность, млрд $
0.0726 0.0477 0.0698 0.0724 0.2181 0.2487 0.1202 0.1029 0.1144 0.1144
Short Term Investments $
0.0012 0.0098 0.0014 0.0013 0.0034 0.0026 0.0015 0.0017 0.016 0.0001
Total Receivables $
0.2338 0.2082 0.2805 0.2645 0.3481 0.2948 0.3617 0.3124 0.3128 0.3128
Total Current Assets $
0.781 1.1 0.9129 0.9252 1.11 1.37 1.21 0.9806 0.9295 0.9295
Чистые активы, млрд $
0.4305 0.4109 0.3988 0.9129 0.9252 1.11 1.37 0.478 0.4492 0.4492
Активы, млрд $
1.78 1.87 2.08 2.07 2.46 2.6 2.82 2.42 2.37 2.37
Short Term Debt $
0.0226 0.0111 0.013 0.0105 0.0418 0.0424 0.076 0.0423 0.0783 0.0783
Long Term Debt $
0.9139 0.9681 1.11 1.09 1.04 1.03 1.56 1.46 1.52 1.52
Задолженность, млрд $
1.37 1.47 1.61 1.6 1.76 1.8 2.34 2.1 2.15 2.15
Чистый долг, млрд $
0.864 0.9315 1.05 1.03 0.9968 0.9462 1.64 1.55 1.59 1.59
Долг, млрд $
0.9366 0.9792 1.12 1.1 1.21 1.19 1.76 1.65 1.71 1.71
Interest income $
0.0475 0.000143 0.0001 0.0017 0.0673 0.0658 0.0627 0.000215 0.0021
Расходы на обслуживание долга $
0.0513 0.0515 0.0656 0.0681 0.0665 0.0632 0.0844 0.1014 0.1041 0.1041
Чист. проц. доходы, млрд $
-0.0511 0.0001 0.0017 0.0673 0.0658 0.0627 0.000215 0.0021 0.0021
Goodwill $
0.3718 0.3562 0.3612 0.3191 0.4394 0.4371 0.4426 0.4261 0.3358 0.3279
Амортизация, млрд $
0.0702 0.0479 0.0558 0.0668 0.0646 0.0561 0.0647 0.0654 0.0607 0.0607
Себестоимость, млрд $
1.48 1.12 1.45 1.61 1.77 1.63 1.91 1.65 1.6 1.6
Товарно материальные запасы $
0.3089 0.2994 0.3984 0.4421 0.4138 0.4728 0.6692 0.5071 0.4255 0.4255


Share

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 0.68 0.35 2.96 0.8694 1.19 1.48 -5.57 1.42 4.23 4.23
Цена акции ао 26.2 20.35 10.45 20.33 20.38 36.47 60.95 71.27 69.03 69.03
Число акций ао, млн 44 43 42 42 45 45 51.67 54.61 49.67 49.67
FCF/акцию 0.3096 1.43 -0.6911 1.55 1.89 1.4 0.5216 6.69 6.22 6.22


Efficiency

IFRS
Reporting Annual Quarterly
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 7.13 3.68 28.79 7.83 9.07 10.51 -44.79 19.58 77.72 77.72 23.51
ROA, % 1.71 0.82 6.35 1.79 2.36 3.13 -10.61 2.97 8.76 8.76 7.06
ROIC, % 4.95 4.63 4.62 12.68 5.02 5.49 6.1 -6.86 5.77 6.58 15.11
ROS, % 4.28 9.7 5.97 6.2 8.03 -10.1 2.89 8 8 8 13.20
ROCE, % 17.1 11.34 8.03 7.73 8.23 -7.79 19.31 19.82 178.19 19.82 27.49
Ebit margin, % 6.96 8.5 -6.55 14.81 15.27 15.27 15.27
Рентаб EBITDA, % 7.61 12.52 9.15 9.12 9.98 -4.28 17.25 17.59 17.59 17.59 20.25
Чистая рентаб, % 5.6 4.5 6.35 1.69 2.22 3.49 -10.1 2.89 8 8 13.40
Operation Margin, % 4.53 4.88 6.12 6.44 7.51 11.76 7.33 15.18 15.18 15.18 15.45
Чистая процентная маржа, % 0.2 -0.01 1.7 1.53 0.98 6.35 1.69 2.22 3.49 4.66 14.35
Доходность FCF, % 2.27 0.2558 1.74 5.45 -3.95 8.4 8.36 5.46 1.74 18.1


Coefficients

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
38.5 49.8 5.45 23.49 17.14 16.55 13.07 28.17 16.56 16.56 20.90
P/BV
2.9 2.4 1.44 1.83 1.31 1.62 3.19 6.93 15.46 15.46 6.07
P/S
0.6 0.6 0.3464 0.3964 0.3803 0.5773 0.5355 0.8141 1.33 1.33 3.42
P/FCF
15.86 -18.29 15.95 12.7 20.34 57.56 5.19 7.25 7.25 7.25 29.40
E/P
0.0153 0.1694 0.0471 0.0525 0.0578 -0.1855 0.0385 0.0937 0.0937 0.0937 0.05
EV/EBITDA
9.43 17.74 7.01 9.44 8.71 9.96 -26.02 8.06 10.98 10.98 4.90
EV/EBIT
11.41 11.91 -17 9.39 12.65 12.65 12.65
EV/S
1.25 0.9066 0.8254 0.7799 0.9675 1.11 1.39 1.93 1.93 1.93 4.12
EV/FCF
31.02 -61.17 27.43 22.09 29.36 117.62 10.22 16.41 16.41 16.41 36.63
Debt/EBITDA
8.44 4.53 5.46 5.53 5.27 -14.48 3.56 3.7 3.7 3.7 -0.12
Netdebt/Ebitda
14.42 11.73 7.7 5.93 5.06 -13.5 3.34 3.45 3.45 3.45 0.06
Debt/Ratio
0.79 0.77 0.77 0.71 0.69 0.6266 0.6819 0.7197 0.7197 0.7197 0.32
Debt/Equity
3.7 3.39 3.34 2.51 2.23 3.7 5.23 7.59 3.8 7.59 6.13
Debt/Net Income
65.66 8.92 29.62 20.19 13.58 -6.13 21.25 8.13 8.13 8.13 3.23
Бета
1.97 1.89 1.53 4.81 2.07 -0.6538 -0.6538 0.97
Индекс Альтмана
2.15 2.12 2.37 2.22 2.04 2.81 2.75 2.81 2.84 2.84 3.26


Dividends

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.0077 0.0103 0.0498 0.0137 0.0145 0.0171 0.1267 0.1338 0.0358 0.2391
Дивиденд
0.1839 0.25 1.26 0.2549 0.2759 0.33 2.37 2.5 0.81 0.81
Див доход, ао, %
0.7678 1.11 2.1 1.2 1.31 1.29 1.04 1.04 0.9124 0.8365 1.87
Дивиденды / прибыль, %
26 30.3 39.62 36.68 27.19 21.64 -46.51 172.4 17.06 17.06 39.66


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS
Reporting Annual
2018 2019 2020 2021 2022 2023 2024 CAGR 5
Всего задолженность
0.3931 0.3901 0.4492
Персонал, чел
6700 6700 6200 5700