Grown Rogue International Inc. (GRUSF) stock analysis
Close on Oct 19, 2026Market cap $89.98MP/E 36.0Yield –
StockData Score
Prices as of Nov 11, 2026How the score works
Weak7 of 30 checks passed
Grown Rogue International passes 7 of the 30 checks behind our score; 18 could not be run for lack of data and count as not passed. Each dot in the shape is one check — hover it for the numbers.
- Valuation
- 0/6
- Growth
- 3/6
- Past performance
- 2/6
- Financial health
- 2/6
- Dividend
- 0/6
What stands out
Revenue growing 10%+ a year
Revenue grew 51.2% a year over the last three fiscal years.
Debt covered by cash flow
Operating cash flow over the last twelve months equals 28.0% of total debt.
Guidance raised
Grown Rogue International raised its 2027 Revenue outlook on Aug 4, 2026.
Growing faster than the industry
Revenue grew 38.9% over the last twelve months; the Consumer staples median is 1.6%.
What to watch
Return on capital under 10%
Return on invested capital was -4.1%, below the 10% that usually covers the cost of capital.
High debt
Debt is 83.3% of shareholders' equity, above the 40% we consider low.
Interest not well covered
Operating income covers interest expense -0.7 times; we look for at least 5.
Gross margin slipping
Gross margin was 43.6% over the last twelve months, against 54.3% a year earlier.
Valuation0/6
P/E against its history
Not enough price and earnings history to compare.
P/E against the industry
Needs positive earnings and enough profitable companies in the industry.
EV/EBITDA against its history
Needs positive EBITDA and price history.
P/B against the industry
Needs positive book value.
Price against fair value
We could not estimate a fair value: it needs at least two valuation methods with positive inputs.
Margin of safety
Depends on the fair value estimate.
Growth3/6
Revenue growing 10%+ a year
Revenue grew 51.2% a year over the last three fiscal years.
EPS growth over 3 years
Needs positive EPS three years ago and today.
Earnings acceleration
Needs positive net income now, a year ago and five years ago.
Growing faster than the industry
Revenue grew 38.9% over the last twelve months; the Consumer staples median is 1.6%.
Guidance raised
Grown Rogue International raised its 2027 Revenue outlook on Aug 4, 2026.
Gross margin slipping
Gross margin was 43.6% over the last twelve months, against 54.3% a year earlier.
Past performance2/6
Return on equity
Needs positive equity and five years of results.
Return on capital under 10%
Return on invested capital was -4.1%, below the 10% that usually covers the cost of capital.
Return on equity above the industry
Grown Rogue International's return on equity of 24.1% is above the Consumer staples median of 0.9%.
Earnings over 5 years
Needs positive net income five years ago and in the latest year.
Net margin against its history
Needs five years of revenue and net income.
Net margin above the industry
Grown Rogue International's net margin of 10.0% is above the Consumer staples median of -6.7%.
Financial health2/6
High debt
Debt is 83.3% of shareholders' equity, above the 40% we consider low.
Debt trend
Needs a balance sheet from five years ago with positive equity.
Debt covered by cash flow
Operating cash flow over the last twelve months equals 28.0% of total debt.
Interest not well covered
Operating income covers interest expense -0.7 times; we look for at least 5.
Short-term assets cover short-term debts
Current assets are 2.59 times current liabilities.
Bankruptcy risk (Altman Z)
Needs market value, working capital and retained earnings.
Dividend0/6
No dividend
Grown Rogue International has not paid a dividend in the last twelve months.
Yield against Treasuries
No dividend.
Yield against the market
No dividend.
Dividend stability
No dividend.
Earnings cover
No dividend.
Cash-flow cover
No dividend.
Fair value
How we estimate itWe don't publish a fair value for Grown Rogue International. It needs a US-dollar share price, at least two valuation methods with positive inputs (earnings, EBITDA, book value or sales) and, for companies with several share classes, classes that trade at the same price.
An estimate from reported numbers and market multiples, not a price target or investment advice. It can be far off for companies whose profits are about to change sharply.
Margins
Share of revenue, fiscal years 2019 to 2025
Gross margin
Operating margin
Net margin
Growth rates
Compound annual growth to fiscal 2025
| Per year | 1 year | 3 years | 5 years | 10 years | Five-year pace |
|---|---|---|---|---|---|
| Revenue | – | +22.2% | +50.2% | – | |
| Gross profit | – | +20.3% | +50.3% | – | |
| Net income | – | +97.4% | – | – |
Returns and balance sheet
6 fiscal years. Hover a measure to see how it is calculated.
| Measure | FY2019 | FY2019 | FY2025 | Trend |
|---|---|---|---|---|
| Return on equity | – | – | – | |
| Return on assets | – | – | – | |
| Current ratio | 0.35 | 0.35 | 3.87 | |
| Interest coverage | -505.3× | -505.3× | -0.7× | |
| Inventory turnover | – | – | – | |
| Capex to revenue | 5.5% | 5.5% | 14.4% |
Where the cash went
Fiscal 2020 to 2025, five years combined
Grown Rogue International generated $11.83M from operations and spent $9.83M on capital expenditure, dividends and share buybacks. 100% of that went back into the business.
DuPont analysis
Return on equity split into margin, efficiency and leverage
| Fiscal year | Net margin | Asset turnover | Equity multiplier | Return on equity |
|---|---|---|---|---|
| FY2023 | -2.8% | 1.00× | 2.52× | -7.2% |
| FY2022 | 2.4% | 1.16× | 2.54× | 7.0% |
Piotroski F-Score
Nine tests of profitability, balance sheet and efficiency, fiscal 2025 against fiscal 2024
- ProfitableNet income above zero$3.23M
- Cash generatingOperating cash flow above zero$3.57M
- Return on assets improvedROA up on the prior year– → –
- Earnings backed by cashOperating cash flow above net income$3.57M vs $3.23M
- Less leverageLong-term debt to assets fell– → 16.0%
- Better liquidityCurrent ratio rose– → 3.87
- No dilutionShare count did not rise– → 251M
- Gross margin improvedGross margin up on the prior year– → 43.62%
- More efficientAsset turnover rose– → –
See a number that looks wrong?