investorscraft@gmail.com

Intrinsic ValueYatsen Holding Limited (YSG)

Previous Close$4.26
Intrinsic Value
Upside potential
Previous Close
$4.26

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Yatsen Holding Limited operates in the competitive beauty and personal care industry, primarily in China. The company focuses on direct-to-consumer sales through its flagship brand Perfect Diary, leveraging digital platforms and e-commerce to drive growth. Yatsen differentiates itself with a data-driven approach to product development, targeting younger demographics with affordable, high-quality cosmetics. Despite strong brand recognition, the company faces intense competition from both domestic and international players, requiring continuous innovation to maintain market share. Yatsen’s omnichannel strategy combines online marketplaces with offline experiential stores, enhancing customer engagement. However, the highly fragmented nature of China’s beauty market poses challenges for sustained profitability and scalability. The company’s ability to adapt to shifting consumer preferences and regulatory changes will be critical for long-term success.

Revenue Profitability And Efficiency

Yatsen reported revenue of RMB 3.39 billion for FY 2024, reflecting its strong sales footprint in China’s beauty sector. However, the company posted a net loss of RMB 708.2 million, indicating ongoing profitability challenges. Operating cash flow was negative RMB 243.7 million, underscoring inefficiencies in cost management and working capital. The absence of capital expenditures suggests a focus on preserving liquidity amid financial pressures.

Earnings Power And Capital Efficiency

The diluted EPS of -6.99 highlights Yatsen’s current inability to generate earnings for shareholders. With no significant capital expenditures, the company appears to be prioritizing short-term liquidity over long-term investments. The negative operating cash flow further signals strain on capital efficiency, necessitating strategic adjustments to improve margins and cash conversion cycles.

Balance Sheet And Financial Health

Yatsen maintains a cash position of RMB 817.4 million, providing some financial flexibility. Total debt stands at RMB 148.9 million, resulting in a manageable leverage ratio. However, persistent operating losses and negative cash flows raise concerns about long-term solvency if profitability does not improve. The company’s ability to sustain operations without additional financing remains uncertain.

Growth Trends And Dividend Policy

Yatsen’s growth trajectory is hampered by profitability challenges, with no dividends distributed to shareholders. The company’s focus on digital sales and brand expansion has yet to translate into sustainable earnings. Future growth will depend on cost optimization, product innovation, and potential market expansion beyond China. The absence of a dividend policy aligns with its current reinvestment priorities.

Valuation And Market Expectations

The market likely views Yatsen with caution due to its unprofitability and cash burn. Investors may be awaiting signs of operational turnaround or margin improvement before assigning higher valuation multiples. Competitive pressures and macroeconomic factors in China’s consumer sector further cloud near-term expectations.

Strategic Advantages And Outlook

Yatsen’s strengths lie in its strong digital presence and brand equity among young consumers. However, achieving profitability will require tighter cost controls and product differentiation. The outlook remains uncertain, with success contingent on executing its omnichannel strategy effectively while navigating a challenging competitive landscape. Regulatory and economic risks in China add further complexity to its growth prospects.

Sources

Company filings, financial statements

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount