Skincare Focus And Color Cosmetics Will Drive Future Success

Published
30 Mar 25
Updated
30 Jul 25
AnalystConsensusTarget's Fair Value
US$7.75
15.4% overvalued intrinsic discount
30 Jul
US$8.94
Loading
1Y
143.6%
7D
-1.9%

Author's Valuation

US$7.7

15.4% overvalued intrinsic discount

AnalystConsensusTarget Fair Value

Last Update30 Jul 25
Fair value Increased 66%

The significant increase in Yatsen Holding's analyst price target is primarily driven by sharply higher revenue growth forecasts and a substantially lower forward P/E multiple, raising fair value from $4.65 to $7.75.


What's in the News


  • Yatsen forecasts Q2 2025 net revenues of RMB 810.4–889.9 million, reflecting a 2%–12% year-over-year increase.
  • The company completed repurchase of 99,359,572 shares (84.6%) for $199.97 million under the buyback announced in 2021, with no shares repurchased from January 1 to May 15, 2025.
  • Yatsen announced a new share repurchase program of up to $30 million, to be funded from existing cash and valid for 24 months.
  • The Board of Directors authorized a new buyback plan.

Valuation Changes


Summary of Valuation Changes for Yatsen Holding

  • The Consensus Analyst Price Target has significantly risen from $4.65 to $7.75.
  • The Future P/E for Yatsen Holding has significantly fallen from 13.16x to 1.58x.
  • The Consensus Revenue Growth forecasts for Yatsen Holding has significantly risen from 8.2% per annum to 15.4% per annum.

Key Takeaways

  • Focus on balancing skincare and cosmetic segments to support growth and sustain market presence through innovative offerings.
  • Investment in R&D and operational efficiency is likely to enhance profitability and long-term market competitiveness.
  • Significant net losses and market challenges, coupled with high competition and R&D spending cuts, threaten Yatsen's future profitability and innovation capacity.

Catalysts

About Yatsen Holding
    Engages in the development and sale of beauty products under the Perfect Diary, Little Ondine, Pink Bear, Abby’s Choice, GalÃnic, DR.WU, Eve Lom, and EANTiM brands in the People’s Republic of China.
What are the underlying business or industry changes driving this perspective?
  • Yatsen is focusing on balancing its revenue mix to support skincare brand growth, which accounted for 41.1% of total net revenues in 2024. This emphasis on high-growth potential segments is expected to positively impact overall revenue growth.
  • Strategic initiatives to revitalize color cosmetics, including successful launches like the Biolip Essence Lipstick, are aimed at sustaining revenue growth and expanding market presence through innovative product offerings.
  • The company is investing in R&D, accounting for 3.2% of total net revenues, to drive innovation and develop new products. This commitment to scientific breakthroughs is anticipated to improve long-term revenue stability and market competitiveness.
  • Yatsen is actively optimizing operational efficiencies, which has resulted in improved net income margins. Continued focus on reducing operating expenses and enhancing cost structures is likely to further improve profitability.
  • The expansion into offline distribution channels, which typically incur lower traffic expenses, and strategic marketing spending are expected to bolster profitability by enhancing gross and net margins.

Yatsen Holding Earnings and Revenue Growth

Yatsen Holding Future Earnings and Revenue Growth

Assumptions

How have these above catalysts been quantified?
  • Analysts are assuming Yatsen Holding's revenue will grow by 8.2% annually over the next 3 years.
  • Analysts are not forecasting that Yatsen Holding will become profitable in next 3 years. To represent the Analyst Price Target as a Future PE Valuation we will estimate Yatsen Holding's profit margin will increase from -20.9% to the average US Personal Products industry of 5.5% in 3 years.
  • If Yatsen Holding's profit margin were to converge on the industry average, you could expect earnings to reach CN¥235.7 million (and earnings per share of CN¥3.23) by about May 2028, up from CN¥-708.2 million today. The analysts are largely in agreement about this estimate.
  • In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 13.2x on those 2028 earnings, up from -3.9x today. This future PE is lower than the current PE for the US Personal Products industry at 21.3x.
  • Analysts expect the number of shares outstanding to decline by 7.0% per year for the next 3 years.
  • To value all of this in today's terms, we will use a discount rate of 7.88%, as per the Simply Wall St company report.

Yatsen Holding Future Earnings Per Share Growth

Yatsen Holding Future Earnings Per Share Growth

Risks

What could happen that would invalidate this narrative?
  • The Chinese beauty industry underperformed in 2024, with beauty retail sales declining, which may impact future overall revenue and market growth for Yatsen.
  • The net loss has been significant, with a net loss margin of 33% for the fourth quarter, indicating ongoing profitability challenges despite some improvements, thus affecting net margins.
  • Impairment of goodwill for Eve Lom suggests operational challenges, as weaker-than-expected performance could lead to further asset write-downs, impacting earnings.
  • Intense market competition and consumer price sensitivity may pressure gross margins and hinder the ability to increase prices or maintain market share.
  • A considerable portion of the company's resources is devoted to research and development, yet R&D expenses decreased as a percentage of total net revenues, potentially limiting future innovative product offerings and revenue growth.

Valuation

How have all the factors above been brought together to estimate a fair value?
  • The analysts have a consensus price target of $4.655 for Yatsen Holding based on their expectations of its future earnings growth, profit margins and other risk factors. However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of $6.8, and the most bearish reporting a price target of just $3.43.
  • In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be CN¥4.3 billion, earnings will come to CN¥235.7 million, and it would be trading on a PE ratio of 13.2x, assuming you use a discount rate of 7.9%.
  • Given the current share price of $4.1, the analyst price target of $4.65 is 11.9% higher.
  • We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.

How well do narratives help inform your perspective?

Disclaimer

AnalystConsensusTarget is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by AnalystConsensusTarget are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that AnalystConsensusTarget's analysis may not factor in the latest price-sensitive company announcements or qualitative material.

Read more narratives