Market cap
$3,649 Mln
Revenue (TTM)
$1,502 Mln
P/E Ratio
21.4
P/B Ratio
4.3
Div. Yield
2.9 %
| Inter Parfums (IPAR) | Coty Inc. Class A (COTY) | Edgewell Personal Care Co (EPC) | Yatsen Holding Limited (YSG) | Nu Skin Enterprises (NUS) | |
|---|---|---|---|---|---|
Market cap ($ Mln) |
3,649 | 2,343 | 1,229 | 256 | 221 |
Revenue ($ Mln) |
1,502 | 5,807 | 2,050 | 4,518 | 1,375 |
Net Profit ($ Mln) |
167.76 | -604.80 | -93.20 | -209.10 | -216.39 |
Net Margin (%) |
11.17 | -10.42 | -4.55 | -4.63 | -15.73 |
RoE (%) |
14.89 | -17.74 | -6.33 | -6.98 | -32.11 |
Price to Earnings |
21.38 | -- | -- | -- | -- |
Price-To-Book |
4.32 | 0.78 | 0.85 | 0.65 | 0.41 |
Income Statement ($ Mln)
| Inter Parfums (IPAR) | Coty Inc. Class A (COTY) | Edgewell Personal Care Co (EPC) | Yatsen Holding Limited (YSG) | Nu Skin Enterprises (NUS) | |
|---|---|---|---|---|---|
|
Operating Revenue
|
1,501.68 | 5,806.60 | 2,049.60 | 4,517.99 | 1,375.25 |
|
Cost of Revenue
|
543.36 | 2,375.50 | 1,211.90 | 1,010.77 | 423.76 |
|
Gross Profit
|
947.22 | 3,820.90 | 924.90 | 3,311.33 | 1,031.40 |
|
Operating Expenses
|
699.18 | 3,140.50 | 803.70 | 3,833.85 | 960.06 |
|
Operating Profit (EBIT)
|
259.14 | 290.60 | 34.00 | -326.63 | -8.57 |
|
Other Income
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Profit before Tax
|
267.69 | -610.20 | -64.20 | -209.57 | -26.39 |
|
Provision for Tax
|
62.12 | -20.00 | -20.70 | 10.29 | 190.00 |
|
Profit after Tax (Net Income)
|
167.76 | -604.80 | -93.20 | -209.10 | -216.39 |
|
Minority Interest
|
-37.37 | -14.60 | 0.00 | 10.86 | 0.00 |
|
Consolidated Profit
|
0.00 | 0.00 | -96.30 | -57.90 | 31.57 |
Liabilities ($ Mln)
| Inter Parfums (IPAR) | Coty Inc. Class A (COTY) | Edgewell Personal Care Co (EPC) | Yatsen Holding Limited (YSG) | Nu Skin Enterprises (NUS) | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
870.46 | 2,989.70 | 1,459.90 | 2,669.99 | 542.74 |
|
Minority Interest
|
-37.37 | -14.60 | 0.00 | 10.86 | 0.00 |
|
Non-Current Liabilities
|
112.08 | 4,423.20 | 1,471.90 | 649.02 | 322.44 |
|
Current Liabilities
|
287.33 | 2,540.50 | 603.60 | 605.72 | 256.35 |
|
Total Liabilities
|
1,585.25 | 11,907.70 | 3,756.30 | 3,849.43 | 1,405.31 |
Assets ($ Mln)
| Inter Parfums (IPAR) | Coty Inc. Class A (COTY) | Edgewell Personal Care Co (EPC) | Yatsen Holding Limited (YSG) | Nu Skin Enterprises (NUS) | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
539.13 | 8,282.70 | 2,423.40 | 1,686.75 | 613.38 |
|
Current Assets
|
950.97 | 1,917.70 | 1,112.00 | 2,239.31 | 508.15 |
|
Total Assets
|
1,585.25 | 11,907.70 | 3,756.30 | 3,849.43 | 1,405.31 |
|
Total Debt*
|
164.91 | 3,438.30 | 1,279.20 | 597.91 | 263.74 |
|
Net Current Assets
|
663.65 | -622.80 | 508.40 | 1,633.02 | 251.80 |
Cashflow ($ Mln)
| Inter Parfums (IPAR) | Coty Inc. Class A (COTY) | Edgewell Personal Care Co (EPC) | Yatsen Holding Limited (YSG) | Nu Skin Enterprises (NUS) | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
214.90 | 492.60 | 118.40 | -94.66 | 80.29 |
|
Cash Flow from Investing Activities
|
-62.69 | -128.40 | -72.90 | 246.79 | 170.66 |
|
Cash from Financing Activities
|
-129.71 | -426.80 | -30.00 | -151.45 | -202.40 |
|
Net Cash Inflow / Outflow
|
-- | -- | -- | -- | -- |
Ratios
Profitability Ratios
| Inter Parfums (IPAR) | Coty Inc. Class A (COTY) | Edgewell Personal Care Co (EPC) | Yatsen Holding Limited (YSG) | Nu Skin Enterprises (NUS) | |
|---|---|---|---|---|---|
|
ROCE (%)
|
16.50 | -4.59 | 0.84 | -2.46 | 13.94 |
|
ROE (%)
|
14.89 | -19.01 | -6.33 | -6.98 | -32.11 |
|
ROA (%)
|
9.14 | -4.45 | -2.19 | -4.53 | -13.94 |
|
EBIT Margin (%)
|
18.07 | -6.89 | -0.73 | -6.58 | -0.78 |
|
Net Margin (%)
|
11.17 | -10.42 | -4.55 | -4.63 | -15.73 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | -- | 0.00 |
Growth Ratios
| Inter Parfums (IPAR) | Coty Inc. Class A (COTY) | Edgewell Personal Care Co (EPC) | Yatsen Holding Limited (YSG) | Nu Skin Enterprises (NUS) | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
2.93 | -1.46 | -7.00 | 21.49 | -15.44 |
|
EBIT Growth (%)
|
-1.04 | -591.19 | -109.42 | -130.29 | -107.87 |
|
Net Profit Growth (%)
|
4.22 | -64.39 | -243.83 | 60.20 | -314.61 |
|
EPS Growth (%)
|
4.59 | -62.78 | -249.35 | -39.33 | -323.27 |
|
Book Value Growth (%)
|
4.10 | -19.64 | -4.10 | -14.59 | -29.82 |
Valuation Ratios
| Inter Parfums (IPAR) | Coty Inc. Class A (COTY) | Edgewell Personal Care Co (EPC) | Yatsen Holding Limited (YSG) | Nu Skin Enterprises (NUS) | |
|---|---|---|---|---|---|
|
Price / Earnings
|
16.16 | -11.02 | 37.27 | -4.99 | 3.00 |
|
Price / Book Value
|
3.09 | 1.10 | 0.61 | 0.13 | 0.60 |
|
Dividend Yield (%)
|
-- | -- | -- | -- | -- |
|
EV/EBITDA
|
8.72 | 8.47 | 12.20 | -8.65 | 2.30 |
|
Market Cap ($ Cr)
|
-- | -- | -- | -- | -- |
Solvency Ratios
| Inter Parfums (IPAR) | Coty Inc. Class A (COTY) | Edgewell Personal Care Co (EPC) | Yatsen Holding Limited (YSG) | Nu Skin Enterprises (NUS) | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.11 | 1.01 | 0.85 | 0.15 | 0.36 |
|
Short term debt to equity ratio
|
0.06 | 0.03 | 0.02 | 0.02 | 0.04 |
|
Current Ratio
|
3.31 | 0.75 | 1.84 | 3.70 | 1.98 |
|
Quick Ratio
|
2.00 | 0.42 | 1.12 | 2.78 | 1.24 |
|
Interest Coverage
|
40.33 | -1.90 | 0.07 | -280.76 | -0.68 |
Operating Efficiency Ratios
| Inter Parfums (IPAR) | Coty Inc. Class A (COTY) | Edgewell Personal Care Co (EPC) | Yatsen Holding Limited (YSG) | Nu Skin Enterprises (NUS) | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
20.70 | 9.12 | 9.21 | 4.80 | 3.56 |
|
Asset Turnover
|
0.82 | 0.43 | 0.48 | 0.98 | 0.89 |
|
Receivable days
|
76.31 | 40.48 | 29.48 | 30.94 | 11.11 |
|
Inventory Days
|
244.03 | 137.37 | 135.29 | 187.96 | 148.46 |
|
Payable days
|
56.77 | 342.65 | 61.74 | 46.52 | 24.58 |
|
Cash Conversion Cycle
|
263.57 | -164.80 | 103.03 | 172.38 | 135.00 |