Data is not available at this time.
L'Occitane International S.A. is a global manufacturer and retailer of premium natural-ingredient-based cosmetics and well-being products, operating in the consumer defensive sector. The company's core revenue model is built on a multi-brand, multi-channel strategy, marketing its diverse portfolio—including skincare, fragrances, body care, and makeup—under distinct brand names like L'OCCITANE en Provence, ELEMIS, and Sol de Janeiro. It generates sales through an extensive network of 1,490 owned retail stores, over 1,500 third-party points of sale, and a robust e-commerce platform, targeting final consumers and intermediaries such as travel retailers and distributors. This approach allows it to capture value across different market segments and geographies, from mass-premium to luxury. Its market positioning is that of a differentiated player in the competitive beauty industry, leveraging its Provençal heritage and brand storytelling to foster customer loyalty and justify premium pricing. The company maintains a significant international footprint, with substantial operations in Asia, the Americas, and Europe, making it a well-established mid-cap player with a recognizable global brand identity.
The company generated HKD 2.54 billion in revenue for FY2024. Profitability was challenged, with net income of HKD 93.9 million, indicating margin pressure. Operating cash flow of HKD 260.5 million was healthy and significantly higher than net income, suggesting strong cash conversion from its operations, which is a positive indicator of operational efficiency.
Diluted earnings per share stood at HKD 0.54, reflecting the company's earnings power on a per-share basis. Capital expenditures of HKD -64.3 million indicate ongoing investment in its retail and operational infrastructure. The relationship between operating cash flow and capex suggests the company is funding its growth investments from its own cash generation.
The balance sheet shows a cash position of HKD 139.5 million against total debt of HKD 876.2 million. This level of debt, while notable, appears manageable relative to the company's market capitalization and cash flow generation. The overall financial health requires monitoring of leverage, but no immediate solvency risks are evident from the provided figures.
The company has demonstrated a commitment to returning capital to shareholders, paying a dividend of HKD 0.26 per share. This dividend policy, alongside its ongoing capital expenditure for store network and brand development, indicates a balanced approach to pursuing growth while providing shareholder returns.
With a market capitalization of approximately HKD 49.85 billion, the market valuation implies significant growth expectations beyond the current level of profitability. A beta of 0.719 suggests the stock is perceived as less volatile than the broader market, which is typical for a established consumer defensive company.
The company's key strategic advantages lie in its strong, authentic brand portfolio and global omnichannel distribution. Its outlook is tied to successfully managing its multi-brand strategy, navigating competitive and inflationary pressures, and leveraging its digital channels to drive future growth while maintaining its premium market positioning.
Company Annual ReportHong Kong Stock Exchange Filings
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |