Market cap
$221 Mln
Revenue (TTM)
$1,375 Mln
P/E Ratio
--
P/B Ratio
0.4
Div. Yield
5.3 %
| Nu Skin Enterprises (NUS) | Inter Parfums (IPAR) | Coty Inc. Class A (COTY) | Edgewell Personal Care Co (EPC) | Yatsen Holding Limited (YSG) | |
|---|---|---|---|---|---|
Market cap ($ Mln) |
221 | 3,649 | 2,343 | 1,229 | 256 |
Revenue ($ Mln) |
1,375 | 1,502 | 5,807 | 2,050 | 4,518 |
Net Profit ($ Mln) |
-216.39 | 167.76 | -604.80 | -93.20 | -209.10 |
Net Margin (%) |
-15.73 | 11.17 | -10.42 | -4.55 | -4.63 |
RoE (%) |
-32.11 | 14.89 | -17.74 | -6.33 | -6.98 |
Price to Earnings |
-- | 21.38 | -- | -- | -- |
Price-To-Book |
0.41 | 4.32 | 0.78 | 0.85 | 0.65 |
Income Statement ($ Mln)
| Nu Skin Enterprises (NUS) | Inter Parfums (IPAR) | Coty Inc. Class A (COTY) | Edgewell Personal Care Co (EPC) | Yatsen Holding Limited (YSG) | |
|---|---|---|---|---|---|
|
Operating Revenue
|
1,375.25 | 1,501.68 | 5,806.60 | 2,049.60 | 4,517.99 |
|
Cost of Revenue
|
423.76 | 543.36 | 2,375.50 | 1,211.90 | 1,010.77 |
|
Gross Profit
|
1,031.40 | 947.22 | 3,820.90 | 924.90 | 3,311.33 |
|
Operating Expenses
|
960.06 | 699.18 | 3,140.50 | 803.70 | 3,833.85 |
|
Operating Profit (EBIT)
|
-8.57 | 259.14 | 290.60 | 34.00 | -326.63 |
|
Other Income
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Profit before Tax
|
-26.39 | 267.69 | -610.20 | -64.20 | -209.57 |
|
Provision for Tax
|
190.00 | 62.12 | -20.00 | -20.70 | 10.29 |
|
Profit after Tax (Net Income)
|
-216.39 | 167.76 | -604.80 | -93.20 | -209.10 |
|
Minority Interest
|
0.00 | -37.37 | -14.60 | 0.00 | 10.86 |
|
Consolidated Profit
|
31.57 | 0.00 | 0.00 | -96.30 | -57.90 |
Liabilities ($ Mln)
| Nu Skin Enterprises (NUS) | Inter Parfums (IPAR) | Coty Inc. Class A (COTY) | Edgewell Personal Care Co (EPC) | Yatsen Holding Limited (YSG) | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
542.74 | 870.46 | 2,989.70 | 1,459.90 | 2,669.99 |
|
Minority Interest
|
0.00 | -37.37 | -14.60 | 0.00 | 10.86 |
|
Non-Current Liabilities
|
322.44 | 112.08 | 4,423.20 | 1,471.90 | 649.02 |
|
Current Liabilities
|
256.35 | 287.33 | 2,540.50 | 603.60 | 605.72 |
|
Total Liabilities
|
1,405.31 | 1,585.25 | 11,907.70 | 3,756.30 | 3,849.43 |
Assets ($ Mln)
| Nu Skin Enterprises (NUS) | Inter Parfums (IPAR) | Coty Inc. Class A (COTY) | Edgewell Personal Care Co (EPC) | Yatsen Holding Limited (YSG) | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
613.38 | 539.13 | 8,282.70 | 2,423.40 | 1,686.75 |
|
Current Assets
|
508.15 | 950.97 | 1,917.70 | 1,112.00 | 2,239.31 |
|
Total Assets
|
1,405.31 | 1,585.25 | 11,907.70 | 3,756.30 | 3,849.43 |
|
Total Debt*
|
263.74 | 164.91 | 3,438.30 | 1,279.20 | 597.91 |
|
Net Current Assets
|
251.80 | 663.65 | -622.80 | 508.40 | 1,633.02 |
Cashflow ($ Mln)
| Nu Skin Enterprises (NUS) | Inter Parfums (IPAR) | Coty Inc. Class A (COTY) | Edgewell Personal Care Co (EPC) | Yatsen Holding Limited (YSG) | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
80.29 | 214.90 | 492.60 | 118.40 | -94.66 |
|
Cash Flow from Investing Activities
|
170.66 | -62.69 | -128.40 | -72.90 | 246.79 |
|
Cash from Financing Activities
|
-202.40 | -129.71 | -426.80 | -30.00 | -151.45 |
|
Net Cash Inflow / Outflow
|
-- | -- | -- | -- | -- |
Ratios
Profitability Ratios
| Nu Skin Enterprises (NUS) | Inter Parfums (IPAR) | Coty Inc. Class A (COTY) | Edgewell Personal Care Co (EPC) | Yatsen Holding Limited (YSG) | |
|---|---|---|---|---|---|
|
ROCE (%)
|
13.94 | 16.50 | -4.59 | 0.84 | -2.46 |
|
ROE (%)
|
-32.11 | 14.89 | -19.01 | -6.33 | -6.98 |
|
ROA (%)
|
-13.94 | 9.14 | -4.45 | -2.19 | -4.53 |
|
EBIT Margin (%)
|
-0.78 | 18.07 | -6.89 | -0.73 | -6.58 |
|
Net Margin (%)
|
-15.73 | 11.17 | -10.42 | -4.55 | -4.63 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | -- |
Growth Ratios
| Nu Skin Enterprises (NUS) | Inter Parfums (IPAR) | Coty Inc. Class A (COTY) | Edgewell Personal Care Co (EPC) | Yatsen Holding Limited (YSG) | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-15.44 | 2.93 | -1.46 | -7.00 | 21.49 |
|
EBIT Growth (%)
|
-107.87 | -1.04 | -591.19 | -109.42 | -130.29 |
|
Net Profit Growth (%)
|
-314.61 | 4.22 | -64.39 | -243.83 | 60.20 |
|
EPS Growth (%)
|
-323.27 | 4.59 | -62.78 | -249.35 | -39.33 |
|
Book Value Growth (%)
|
-29.82 | 4.10 | -19.64 | -4.10 | -14.59 |
Valuation Ratios
| Nu Skin Enterprises (NUS) | Inter Parfums (IPAR) | Coty Inc. Class A (COTY) | Edgewell Personal Care Co (EPC) | Yatsen Holding Limited (YSG) | |
|---|---|---|---|---|---|
|
Price / Earnings
|
3.00 | 16.16 | -11.02 | 37.27 | -4.99 |
|
Price / Book Value
|
0.60 | 3.09 | 1.10 | 0.61 | 0.13 |
|
Dividend Yield (%)
|
-- | -- | -- | -- | -- |
|
EV/EBITDA
|
2.30 | 8.72 | 8.47 | 12.20 | -8.65 |
|
Market Cap ($ Cr)
|
-- | -- | -- | -- | -- |
Solvency Ratios
| Nu Skin Enterprises (NUS) | Inter Parfums (IPAR) | Coty Inc. Class A (COTY) | Edgewell Personal Care Co (EPC) | Yatsen Holding Limited (YSG) | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.36 | 0.11 | 1.01 | 0.85 | 0.15 |
|
Short term debt to equity ratio
|
0.04 | 0.06 | 0.03 | 0.02 | 0.02 |
|
Current Ratio
|
1.98 | 3.31 | 0.75 | 1.84 | 3.70 |
|
Quick Ratio
|
1.24 | 2.00 | 0.42 | 1.12 | 2.78 |
|
Interest Coverage
|
-0.68 | 40.33 | -1.90 | 0.07 | -280.76 |
Operating Efficiency Ratios
| Nu Skin Enterprises (NUS) | Inter Parfums (IPAR) | Coty Inc. Class A (COTY) | Edgewell Personal Care Co (EPC) | Yatsen Holding Limited (YSG) | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
3.56 | 20.70 | 9.12 | 9.21 | 4.80 |
|
Asset Turnover
|
0.89 | 0.82 | 0.43 | 0.48 | 0.98 |
|
Receivable days
|
11.11 | 76.31 | 40.48 | 29.48 | 30.94 |
|
Inventory Days
|
148.46 | 244.03 | 137.37 | 135.29 | 187.96 |
|
Payable days
|
24.58 | 56.77 | 342.65 | 61.74 | 46.52 |
|
Cash Conversion Cycle
|
135.00 | 263.57 | -164.80 | 103.03 | 172.38 |