OSEBX1 945,09+0,00 %
EQNR349,90+0,00 %
DNB281,10+0,00 %
MOWI202,20+0,00 %
Brent$102,06+0,78 %
Gold$4 714,40+0,43 %
USD/NOK9,3032+0,03 %
EUR/NOK10,9334+0,07 %
SPX7 365,12+1,46 %
NDX28 599,17+2,08 %
MARKETS CLOSED · LAST TRADE Thu 03:22 UTC
EAHP56

Esotiq & Henderson SA

Apparel & AccessoriesVerified
Score breakdown
Profitability+24Sentiment+18Risk penalty-3Missing signals-3
Quality breakdown
Key fields100Profile38Conclusion95AI synthesis40Observations3

The company maintains a debt-to-equity ratio of 0.69, indicating a moderate reliance on debt financing, while its current ratio of 1.31 suggests adequate short-term liquidity to cover obligations [doc:valuation snapshot]. However, its free cash flow is negative at -6.69 million PLN, and capital expenditures of -25.52 million PLN indicate ongoing investment in operations [doc:financial snapshot]. Profitability metrics show a return on equity of 11.17% and a return on assets of 3.7%, both below the median for the Apparel & Accessories industry, which typically sees higher returns due to brand strength and pricing power [doc:valuation snapshot]. The operating margin of 4.57% (14.78 million PLN operating income on 323.56 million PLN revenue) is also below the industry median, suggesting cost pressures or pricing constraints [doc:financial snapshot]. The company’s revenue is concentrated in the domestic Polish market, with international expansion limited to franchising and dealer networks in Eastern Europe. No segment-specific revenue breakdown is available, but the geographic exposure remains heavily tilted toward Central and Eastern Europe [doc:company description]. Revenue growth has not been disclosed in the latest financials, but the company’s operating income of 14.78 million PLN and net income of 7.77 million PLN suggest stable, though not robust, performance. The outlook for the current fiscal year is neutral, with no significant revenue acceleration or contraction expected [doc:financial snapshot]. The risk assessment highlights a medium liquidity risk due to negative net cash after subtracting total debt, and a low dilution risk as shares outstanding remain unchanged between basic and diluted measures [doc:risk assessment]. No recent equity issuance or ATM/shelf registration has been disclosed, and the company has not flagged dilution as a near-term concern [doc:financial snapshot]. Recent filings and transcripts are not available in the provided data, but the company’s 10-K Risk Factors language and financial disclosures suggest a focus on managing debt and maintaining liquidity amid market volatility [doc:financial snapshot].

Profile
CompanyEsotiq & Henderson SA
TickerEAHP.WA
SectorConsumer Cyclicals
BusinessCyclical Consumer Products
Industry groupCyclical Consumer Products
IndustryApparel & Accessories
AI analysis

Business. Esotiq & Henderson SA designs, produces, and sells clothing and cosmetics for both genders, operating primarily in the domestic Polish market and internationally through franchising and dealers in Eastern Europe [doc:HA-latest].

Classification. The company is classified under the Consumer Cyclicals economic sector, specifically in the Apparel & Accessories industry, with a confidence level of 0.92 [doc:verified market data].

The company maintains a debt-to-equity ratio of 0.69, indicating a moderate reliance on debt financing, while its current ratio of 1.31 suggests adequate short-term liquidity to cover obligations [doc:valuation snapshot]. However, its free cash flow is negative at -6.69 million PLN, and capital expenditures of -25.52 million PLN indicate ongoing investment in operations [doc:financial snapshot]. Profitability metrics show a return on equity of 11.17% and a return on assets of 3.7%, both below the median for the Apparel & Accessories industry, which typically sees higher returns due to brand strength and pricing power [doc:valuation snapshot]. The operating margin of 4.57% (14.78 million PLN operating income on 323.56 million PLN revenue) is also below the industry median, suggesting cost pressures or pricing constraints [doc:financial snapshot]. The company’s revenue is concentrated in the domestic Polish market, with international expansion limited to franchising and dealer networks in Eastern Europe. No segment-specific revenue breakdown is available, but the geographic exposure remains heavily tilted toward Central and Eastern Europe [doc:company description]. Revenue growth has not been disclosed in the latest financials, but the company’s operating income of 14.78 million PLN and net income of 7.77 million PLN suggest stable, though not robust, performance. The outlook for the current fiscal year is neutral, with no significant revenue acceleration or contraction expected [doc:financial snapshot]. The risk assessment highlights a medium liquidity risk due to negative net cash after subtracting total debt, and a low dilution risk as shares outstanding remain unchanged between basic and diluted measures [doc:risk assessment]. No recent equity issuance or ATM/shelf registration has been disclosed, and the company has not flagged dilution as a near-term concern [doc:financial snapshot]. Recent filings and transcripts are not available in the provided data, but the company’s 10-K Risk Factors language and financial disclosures suggest a focus on managing debt and maintaining liquidity amid market volatility [doc:financial snapshot].
Key takeaways
  • The company’s return on equity of 11.17% is strong but below the industry median, indicating room for improvement in asset utilization.
  • Free cash flow is negative, and capital expenditures are high, suggesting reinvestment in operations rather than shareholder returns.
  • Revenue is heavily concentrated in the domestic market, with limited diversification into international markets.
  • Liquidity risk is moderate due to negative net cash after debt, but dilution risk remains low.
  • --
  • # RATIONALES
  • ```json
  • {
Financial snapshot
PeriodHA-latest
CurrencyPLN
Revenue$323.6M
Gross profit$216.9M
Operating income$14.8M
Net income$7.8M
R&D
SG&A
D&A
SBC
Operating cash flow$18.2M
CapEx-$25.5M
Free cash flow-$6.7M
Total assets$210.2M
Total liabilities$140.7M
Total equity$69.6M
Cash & equivalents$6.1M
Long-term debt$48.0M
Annual history (last 5)
PeriodRevenueOp IncomeNet IncomeFCF
FY0$323.6M$14.8M$7.8M-$6.7M
FY-1$298.3M$18.5M$11.0M$4.8M
FY-2$275.5M$16.0M$7.4M$10.7M
FY-3$241.8M$13.0M$8.1M$15.6M
FY-4$205.9M$22.7M$17.6M$28.1M
PeriodGross %Op %Net %FCF %
FY0
FY-1
FY-2
FY-3
FY-4
PeriodAssetsEquityCashDebt
FY0$210.2M$69.6M$6.1M
FY-1$192.6M$67.3M$3.5M
FY-2$144.0M$61.5M$9.0M
FY-3$166.1M$58.4M$6.4M
FY-4$153.5M$63.8M$8.8M
PeriodOCFCapExFCFSBC
FY0$18.2M-$25.5M-$6.7M
FY-1$19.9M-$17.8M$4.8M
FY-2$48.0M-$9.9M$10.7M
FY-3$4.9M-$3.8M$15.6M
FY-4$23.9M-$2.9M$28.1M
Quarterly history (last 4)
PeriodRevenueOp IncomeNet IncomeFCF
FQ0$88.7M$4.8M$2.2M-$1.8M
FQ-1$92.4M$4.3M$2.4M$5.3M
FQ-2$75.5M$5.3M$3.3M$5.6M
FQ-3$67.0M$440.0k-$74.0k-$15.8M
FQ-4$81.5M$7.2M$3.5M-$1.5M
FQ-5$81.2M$3.0M$1.4M-$7.7M
FQ-6$72.4M$6.7M$5.8M$9.5M
FQ-7$63.2M$1.7M$325.0k$4.4M
PeriodGross %Op %Net %FCF %
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodAssetsEquityCashDebt
FQ0$210.2M$69.6M$6.1M
FQ-1$207.8M$67.3M$2.1M
FQ-2$217.3M$65.0M$3.2M
FQ-3$211.8M$67.7M$2.4M
FQ-4$192.6M$67.3M$3.5M
FQ-5$165.0M$63.8M$1.5M
FQ-6$159.6M$62.6M$3.9M
FQ-7$139.5M$61.7M$2.0M
PeriodOCFCapExFCFSBC
FQ0$18.2M-$25.5M-$1.8M
FQ-1-$4.3M-$23.1M$5.3M
FQ-2-$10.1M-$21.6M$5.6M
FQ-3-$19.5M-$19.9M-$15.8M
FQ-4$19.9M-$17.8M-$1.5M
FQ-5-$487.0k-$9.0M-$7.7M
FQ-6$6.4M-$1.2M$9.5M
FQ-7-$2.4M-$367.0k$4.4M
Valuation
Market price
Market cap
Enterprise value
P/E
Reported non-GAAP P/E
EV/Revenue
EV/Op income
EV/OCF
P/B
P/Tangible book
Tangible book$69.6M
Net cash-$41.8M
Current ratio1.3
Debt/Equity0.7
ROA3.7%
ROE11.2%
Cash conversion2.3%
CapEx/Revenue-7.9%
SBC/Revenue
Asset intensity
Dilution ratio0.0%
Risk assessment
Dilution riskLow
Liquidity riskMedium
  • Net cash is negative after subtracting total debt.
Industry benchmarks
Activity: Apparel & Accessories · cohort 2 companies
MetricEAHPActivity
Op margin4.6%6.6% medp25 4.6% · p75 8.7%bottom quartile
Net margin2.4%3.7% medp25 2.0% · p75 5.5%below median
Gross margin67.0%57.5% medp25 57.5% · p75 57.5%top quartile
CapEx / revenue-7.9%1.1% medp25 0.9% · p75 1.4%bottom quartile
Debt / equity69.0%124.3% medp25 86.1% · p75 162.6%bottom quartile
Source data
Underlying data the analysis-pipeline pulls and audits. Fetch timestamps + content hashes show when each source was last refreshed.
Company fundamentalsperiod FQ-7 · history via verified-market-data
no public URL
2026-05-04 05:55 UTC#74cd3ee5
Source: analysis-pipeline (hybrid)Generated: 2026-05-04 05:57 UTCJob: b6f7ca61