Data is not available at this time.
Herbs Generation Group Holdings Ltd. operates as a specialized developer and marketer of health supplements, cosmetics, and skincare products within the consumer defensive sector. The company maintains a diverse brand portfolio including Herbs, ZINO, Classic, Umeya, Energie, Regal Green, Men's Infinity, and Herbs Pet, targeting various consumer segments through both wellness and personal care offerings. Its revenue model centers on product development, direct sales, and strategic marketing of these proprietary brands across Hong Kong and potentially broader Asian markets. The company positions itself in the competitive household and personal products industry by focusing on health-oriented formulations and multi-brand segmentation. This approach allows Herbs Generation to address distinct consumer needs from premium skincare to pet wellness products, creating multiple revenue streams within the growing health and beauty sector.
The company generated HKD 245.5 million in revenue with net income of HKD 13.0 million, reflecting a net margin of approximately 5.3%. Operating cash flow of HKD 37.4 million significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of HKD 5.5 million suggest moderate investment in maintaining operational capabilities rather than aggressive expansion.
Diluted EPS of HKD 0.097 demonstrates modest earnings power relative to the company's market capitalization. The substantial operating cash flow generation relative to net income indicates effective working capital management. The company appears to maintain capital efficiency through controlled investment spending while generating positive operational cash flows.
The balance sheet shows strong liquidity with HKD 119.2 million in cash against total debt of HKD 32.2 million, providing a robust cash-to-debt ratio of approximately 3.7x. This conservative financial structure positions the company with ample liquidity cushion and low financial leverage risk, supporting operational flexibility in its early development stage.
As a newly founded company in 2024, established growth trends are not yet evident. The company has implemented a dividend policy with HKD 0.15 per share distribution, representing a significant payout relative to earnings. This suggests a shareholder-friendly approach despite the company's early stage of development.
With a market capitalization of approximately HKD 170.7 million, the company trades at roughly 0.7x revenue and 13.2x earnings. The negative beta of -0.097 indicates low correlation with broader market movements, possibly reflecting the company's niche market positioning and limited trading history.
The company's multi-brand strategy across health supplements and personal care provides diversification within the growing wellness sector. Strong cash generation and conservative balance sheet provide financial flexibility for future brand development or market expansion. Execution risks remain given the competitive landscape and the company's recent establishment.
Company financial statementsHong 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 |