Data is not available at this time.
Revolution Beauty Group plc operates in the competitive beauty and personal care industry, specializing in makeup, skincare, and haircare products. The company leverages a multi-channel distribution strategy, combining e-commerce with wholesale partnerships across physical and digital retailers. Its retail presence spans approximately 15,000 doors globally, with a strong foothold in the UK and US markets. Revolution Beauty differentiates itself through affordable, trend-driven products, targeting mass-market consumers while maintaining a digital-first approach to capitalize on the growing online beauty sector. The company’s agility in responding to beauty trends and its scalable supply chain provide a competitive edge in a crowded market dominated by both legacy brands and indie players. Despite its relatively recent founding in 2014, Revolution Beauty has carved out a niche by balancing accessibility with innovation, though it faces stiff competition from established players and direct-to-consumer disruptors.
Revolution Beauty reported revenue of £191.3 million for FY 2024, reflecting its broad market reach. The company achieved a net income of £10.7 million, indicating improved profitability. Operating cash flow stood at £6.5 million, while capital expenditures were £4.3 million, suggesting disciplined investment in growth. The diluted EPS of 0.032p underscores modest but positive earnings per share.
The company’s ability to generate £10.7 million in net income demonstrates its earnings potential, though its capital efficiency is tempered by a debt load of £36.2 million. The positive operating cash flow signals operational resilience, but the balance between reinvestment and debt management will be critical for sustained profitability.
Revolution Beauty holds £8.6 million in cash and equivalents, providing liquidity against £36.2 million in total debt. The debt level is notable relative to its market cap of £23.6 million, indicating leverage risks. However, the absence of dividends allows for internal capital allocation flexibility.
The company’s growth is driven by its expansive retail footprint and digital sales channels. With no dividend payments, Revolution Beauty prioritizes reinvestment in operations and market expansion. Its ability to scale profitably in competitive markets will determine future growth trajectories.
Trading with a beta of 1.168, Revolution Beauty exhibits higher volatility than the broader market. Its valuation reflects investor expectations for growth in the affordable beauty segment, though leverage and competitive pressures remain key considerations.
Revolution Beauty’s strategic strengths lie in its agile product development and multi-channel distribution. The outlook hinges on sustaining profitability while managing debt and expanding its digital presence. Success will depend on maintaining relevance in fast-evolving beauty trends and optimizing operational efficiency.
Company filings, London Stock Exchange disclosures
show cash flow forecast
| Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
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 |