Knowstox

Fundamentals snapshot

Yatsen Holding Limited

YSG · NYQ · Consumer Defensive · Household & Personal Products

Current price

$1.95

52-week range

$1.67 - $7.09

Market cap

$182.91M

One-glance verdict

Undervalued

$5.85 our estimate vs market $1.95

Wall Street consensus: $3.78 (-35.4% lower than our fair-value estimate)

Balance sheet

Healthy

-4.56x Concerning

Net cash $68.03M. Interest coverage shows how many times profit covers the interest bill.

What this company does

Yatsen Holding Limited

Yatsen Holding Limited sells beauty products like makeup and skincare in China under brands such as Perfect Diary and DR.WU, with money coming from both online sales and physical stores. This matters because their success depends on how well they can sell these products to consumers through different channels.

Price history

How the share price has moved

—
Loading price history…

Earnings history

Last 8 quarters — what happened

Click any quarter to read the call summary and what the numbers say.

Free cash flow by quarter (oldest to newest)
FY2024 Q4 $-40.61M FY2025 Q4 $-19.55M
Revenue $614.62M
Net income $-11.56M
Diluted EPS -0.01
Operating cash flow $-13.54M
Free cash flow $-19.55M
Revenue $464.90M
Net income $-97.02M
Diluted EPS -0.05
Operating cash flow $-33.38M
Free cash flow $-40.61M

Is it cheap or expensive?

Fair value $5.85 vs current price $1.95

Wall Street consensus is the average analyst price target: $3.78 (-35.4% lower than our fair-value estimate).

Our most-likely fair value is $5.85 a share — about 200.2% above today's price of $1.95, so the stock currently looks cheap (undervalued).

undervalued

We estimate the cash this business should generate over the next 10 years and beyond, then convert it to today's money for a fair value per share, in its trading currency. Cautious, middle and optimistic growth cases give a range. Not for banks/insurers.

Base

Growth 3.0% · Discount 7.2% · Terminal 3.0%

$5.85

Bear

Growth 3.0% · Discount 7.2% · Terminal 3.0%

$5.85

Bull

Growth 10.0% · Discount 7.2% · Terminal 3.0%

$8.31

Is it drowning in debt?

Healthy

Net cash $68.0M - more cash than debt. Interest coverage -4.6x.

Net debt $-68.03M
Interest coverage -4.56x

Yatsen Holding Limited's profit covers its interest bill about 0.0 times over. which is weaker than most peers shown here and 1 peers sit below 1x, which is the danger zone where profit does not fully cover the interest bill.

Healthy
Worse cushion Baseline Better cushion
YSG BASELINE Yatsen Holding Limited

Total debt $89.73M Interest coverage -4.56x This is the baseline the peer rows are being compared against.

Total debt $277.32M Interest coverage 6.52x This peer still has a real interest-payment cushion, while YSG does not.

Total debt $7.22M Interest coverage -53.17x Neither company has much profit cushion over interest right now.

Total debt $398.81M Interest coverage 4.17x This peer still has a real interest-payment cushion, while YSG does not.

Total debt $3.00B Interest coverage 1.53x This peer still has a real interest-payment cushion, while YSG does not.

Total debt $920.33M Interest coverage 3.22x This peer still has a real interest-payment cushion, while YSG does not.

What you should know

The case for and against YSG

2 Rewards 2 Risks

Rewards

  • Revenue grew 32.2% last year.
  • Free cash flow was positive in 1/10 years.

Risks

  • Insider ownership is only 0.0% (peer median: 14.5%).
  • Return on equity was -7.6% last year — the company lost money on shareholders' equity.

The numbers

All the key metrics, grouped by purpose

Tap any ? icon to learn what it means.

Valuation

How expensive the stock looks

P/E (TTM)
—
Forward P/E
11.95x
P/B
0.46x
P/S
0.04x
EV/EBITDA
1.18x
PEG ratio
—

Profitability

How much profit each dollar creates

Gross margin
77.4%
Operating margin
-11.5%
Net margin
-4.6%
ROE
-7.6%
ROA
-4.5%

Health

Liquidity and balance-sheet strength

Debt / equity
0.22x
Current ratio
3.70x
Quick ratio
2.09x
Total debt
$89.73M
Total cash
$157.75M

Growth

How the business has been compounding

Revenue TTM
$2.10B
Revenue 5Y CAGR
-9.5%
EPS TTM
-0.31
EPS 5Y CAGR
—

Cash flow

How much cash the business throws off

Operating CF TTM
$-42.30M
Free CF TTM
$-19.55M
FCF margin
-0.9%

Dividend

Shareholder payout

Yield
0.0%
Payout ratio
0.0%
Last ex-div date
—