Data is not available at this time.
Vesync Co., Ltd. is a leading designer and online retailer of small home appliances and smart home devices, operating primarily through e-commerce channels. The company's core revenue model is direct-to-consumer sales via major online marketplaces, particularly Amazon's Seller Central and Vendor Central programs, supplemented by its own branded websites. It operates three distinct brands: Levoit for air purification and home environment products, Etekcity for smart home gadgets and outdoor recreation, and Cosori for kitchen appliances and cooking solutions. This multi-brand strategy allows Vesync to target different consumer segments and price points within the broader consumer cyclical sector. The company's market position is heavily reliant on its Amazon partnership and digital shelf presence, making it a pure-play e-commerce operator in the competitive home appliances space. Its Shenzhen base provides proximity to manufacturing hubs, supporting its asset-light design and development focus while outsourcing production.
For FY 2024, Vesync reported revenue of HKD 652.6 million with net income of HKD 93.0 million, indicating a net profit margin of approximately 14.3%. The company generated HKD 144.8 million in operating cash flow, significantly exceeding its capital expenditures of HKD 8.6 million, demonstrating strong cash conversion from operations. This efficiency is characteristic of its asset-light e-commerce model.
The company delivered diluted EPS of HKD 0.086, with operating cash flow covering capital investment needs by a wide margin. The modest capital expenditure relative to operating cash flow highlights capital-efficient operations, allowing for significant free cash flow generation. This supports both reinvestment in product development and potential shareholder returns.
Vesync maintains a strong liquidity position with HKD 177.4 million in cash and equivalents against total debt of HKD 32.4 million, resulting in a robust net cash position. The low debt level and substantial cash reserves provide financial flexibility and indicate minimal financial risk, supporting ongoing operations and strategic initiatives.
The company has implemented a shareholder return policy, distributing a dividend of HKD 0.3 per share. This payout, combined with its growth trajectory in the smart home appliance market, reflects a balanced approach between returning capital to shareholders and funding future expansion through internal cash generation.
With a market capitalization of approximately HKD 6.35 billion and a beta of 2.131, the market prices Vesync with high volatility expectations relative to the market. The valuation reflects investor expectations for growth in the competitive e-commerce and smart home appliance sectors, though specific multiples are not provided in the available data.
Vesync's strategic advantages include its strong e-commerce platform partnerships, multi-brand portfolio targeting various consumer segments, and asset-light operational model. The outlook depends on maintaining its competitive position on major marketplaces, continued product innovation, and navigating the highly competitive global small appliance market while leveraging its digital-native approach.
Company DescriptionFinancial Data Provided
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 |