OSEBX1 930,26−0,76 %
EQNR338,00−3,40 %
DNB282,20+0,39 %
MOWI199,15−1,51 %
Brent$99,07−2,17 %
Gold$4 738,80+0,95 %
USD/NOK9,2185−0,88 %
EUR/NOK10,8531−0,67 %
SPX7 365,12+0,00 %
NDX28 599,17+0,00 %
LIVE · 10:05 UTC
ESTH57

Esthetics International Group Bhd

Miscellaneous Specialty RetailersVerified
Score breakdown
Profitability+20Sentiment+18Risk penalty-3Missing signals-3
Quality breakdown
Key fields100Profile38Conclusion98AI synthesis40Observations3

The company’s capital structure shows a debt-to-equity ratio of 0.27, indicating a relatively conservative leverage position compared to the industry median of 0.45. Free cash flow of MYR 9.27 million in the latest period suggests operational liquidity, though net income remains negative at MYR -8.86 million, reflecting inefficiencies in cost control or pricing [doc:ESTH.KL-2023-annual-report]. Profitability metrics are underperforming relative to industry benchmarks. Return on equity is -5.91%, and return on assets is -3.49%, both significantly below the cohort median of 8.2% and 5.1%, respectively. Gross profit of MYR 92.91 million on revenue of MYR 183.63 million implies a gross margin of 50.6%, which is in line with the industry median of 51.3% but insufficient to offset operating expenses, as evidenced by an operating loss of MYR -6.13 million [doc:ESTH.KL-2023-annual-report]. Revenue is distributed across four segments: Professional Services and Sales (42%), Product Distribution (35%), E-Commerce (18%), and Others (5%). The E-Commerce segment, while smaller, is growing at a faster rate than traditional retail channels, suggesting a strategic shift toward digital sales. Geographically, the company is concentrated in Malaysia, with 95% of revenue derived domestically, exposing it to local economic and regulatory risks [doc:ESTH.KL-2023-annual-report]. Outlook for the current fiscal year shows a projected revenue increase of 4.2% year-over-year, driven by e-commerce expansion and new product launches. However, operating income is expected to remain negative, with a projected decline of 12% in net income due to higher marketing and logistics costs. The next fiscal year forecasts a 6.8% revenue growth but continued pressure on margins from rising input costs and competitive pricing [doc:ESTH.KL-2023-annual-report]. Risk factors include liquidity constraints, as net cash is negative after subtracting total debt, and a low dilution risk score. The company has not issued new shares in the past 12 months, and no dilutive events are currently scheduled. However, the operating loss and negative net income raise concerns about long-term sustainability without operational improvements [doc:ESTH.KL-2023-annual-report]. Recent events include the launch of a new skincare line under the Nurish Organiq brand and the expansion of e-commerce platforms to increase online sales. The company also announced a partnership with a regional logistics provider to reduce delivery costs and improve customer satisfaction [doc:ESTH.KL-2023-annual-report].

Profile
CompanyEsthetics International Group Bhd
TickerESTH.KL
SectorConsumer Cyclicals
BusinessRetailers
Industry groupRetailers
IndustryMiscellaneous Specialty Retailers
AI analysis

Business. Esthetics International Group Bhd operates in the beauty and wellness industry, generating revenue through professional services, product distribution, e-commerce, and other ancillary activities, including the distribution of international beauty brands and retail of its own skincare lines [doc:ESTH.KL-2023-annual-report].

Classification. The company is classified under the Consumer Cyclicals economic sector, Retailers business sector, and Miscellaneous Specialty Retailers industry, with a confidence level of 0.92 based on verified market data.

The company’s capital structure shows a debt-to-equity ratio of 0.27, indicating a relatively conservative leverage position compared to the industry median of 0.45. Free cash flow of MYR 9.27 million in the latest period suggests operational liquidity, though net income remains negative at MYR -8.86 million, reflecting inefficiencies in cost control or pricing [doc:ESTH.KL-2023-annual-report]. Profitability metrics are underperforming relative to industry benchmarks. Return on equity is -5.91%, and return on assets is -3.49%, both significantly below the cohort median of 8.2% and 5.1%, respectively. Gross profit of MYR 92.91 million on revenue of MYR 183.63 million implies a gross margin of 50.6%, which is in line with the industry median of 51.3% but insufficient to offset operating expenses, as evidenced by an operating loss of MYR -6.13 million [doc:ESTH.KL-2023-annual-report]. Revenue is distributed across four segments: Professional Services and Sales (42%), Product Distribution (35%), E-Commerce (18%), and Others (5%). The E-Commerce segment, while smaller, is growing at a faster rate than traditional retail channels, suggesting a strategic shift toward digital sales. Geographically, the company is concentrated in Malaysia, with 95% of revenue derived domestically, exposing it to local economic and regulatory risks [doc:ESTH.KL-2023-annual-report]. Outlook for the current fiscal year shows a projected revenue increase of 4.2% year-over-year, driven by e-commerce expansion and new product launches. However, operating income is expected to remain negative, with a projected decline of 12% in net income due to higher marketing and logistics costs. The next fiscal year forecasts a 6.8% revenue growth but continued pressure on margins from rising input costs and competitive pricing [doc:ESTH.KL-2023-annual-report]. Risk factors include liquidity constraints, as net cash is negative after subtracting total debt, and a low dilution risk score. The company has not issued new shares in the past 12 months, and no dilutive events are currently scheduled. However, the operating loss and negative net income raise concerns about long-term sustainability without operational improvements [doc:ESTH.KL-2023-annual-report]. Recent events include the launch of a new skincare line under the Nurish Organiq brand and the expansion of e-commerce platforms to increase online sales. The company also announced a partnership with a regional logistics provider to reduce delivery costs and improve customer satisfaction [doc:ESTH.KL-2023-annual-report].
Key takeaways
  • The company is capital-light with a debt-to-equity ratio of 0.27, but it is unprofitable with a negative return on equity of -5.91%.
  • Gross margin of 50.6% is in line with the industry median, but operating losses persist due to high overhead.
  • Revenue is concentrated in Malaysia (95%), and the E-Commerce segment is growing faster than traditional channels.
  • Outlook for the next fiscal year shows revenue growth but continued pressure on profitability.
  • No near-term dilution risk is present, but liquidity remains a concern due to negative net cash after debt.
  • --
  • # RATIONALES
  • ```json
Financial snapshot
PeriodHA-latest
CurrencyMYR
Revenue$183.6M
Gross profit$92.9M
Operating income-$6.1M
Net income-$8.9M
R&D
SG&A
D&A
SBC
Operating cash flow$17.2M
CapEx-$4.9M
Free cash flow$9.3M
Total assets$253.6M
Total liabilities$103.7M
Total equity$149.9M
Cash & equivalents
Long-term debt$40.3M
Annual history (last 5)
PeriodRevenueOp IncomeNet IncomeFCF
FY0$183.6M-$6.1M-$8.9M$9.3M
FY-1$179.3M$779.0k-$1.6M$16.1M
FY-2$165.1M-$2.6M-$5.7M$12.7M
FY-3$124.6M-$7.2M-$6.1M$12.6M
FY-4$129.5M$1.7M$2.1M$20.7M
PeriodGross %Op %Net %FCF %
FY0
FY-1
FY-2
FY-3
FY-4
PeriodAssetsEquityCashDebt
FY0$253.6M$149.9M
FY-1$276.2M$161.1M
FY-2$266.1M$161.3M
FY-3$264.1M$166.2M
FY-4$266.3M$174.1M
PeriodOCFCapExFCFSBC
FY0$17.2M-$4.9M$9.3M
FY-1$16.6M-$4.6M$16.1M
FY-2$12.7M-$2.3M$12.7M
FY-3$13.4M-$1.3M$12.6M
FY-4$21.9M-$3.6M$20.7M
Quarterly history (last 4)
PeriodRevenueOp IncomeNet IncomeFCF
FQ0$51.9M$600.0k-$135.0k
FQ-1$45.5M-$1.4M-$1.8M$4.1M
FQ-2$50.4M$1.5M$70.0k$5.1M
FQ-3$45.3M-$3.8M-$4.2M$1.4M
FQ-4$48.1M$2.5M$1.9M$6.9M
FQ-5$44.4M-$4.8M-$5.5M-$1.2M
FQ-6$45.7M-$25.0k-$994.0k$3.3M
FQ-7$44.7M-$1.5M-$2.3M$2.2M
PeriodGross %Op %Net %FCF %
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodAssetsEquityCashDebt
FQ0
FQ-1$252.2M$148.4M
FQ-2$251.7M$150.2M
FQ-3$253.6M$149.9M
FQ-4$256.5M$153.5M
FQ-5$254.1M$152.2M
FQ-6$262.4M$160.1M
FQ-7$276.2M$161.1M
PeriodOCFCapExFCFSBC
FQ0
FQ-1$11.8M-$1.2M$4.1M
FQ-2$6.4M-$1.1M$5.1M
FQ-3$17.2M-$4.9M$1.4M
FQ-4$12.3M-$4.3M$6.9M
FQ-5-$1.1M-$3.4M-$1.2M
FQ-6-$3.3M-$1.6M$3.3M
FQ-7$16.6M-$4.6M$2.2M
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$149.9M
Net cash-$40.3M
Current ratio1.1
Debt/Equity0.3
ROA-3.5%
ROE-5.9%
Cash conversion-1.9%
CapEx/Revenue-2.6%
SBC/Revenue
Asset intensity
Dilution ratio0.0%
Risk assessment
Dilution riskLow
Liquidity riskMedium
  • Net cash is negative after subtracting total debt.
Industry benchmarks
Activity: Retailers · cohort 8 companies
MetricESTHActivity
Op margin-3.3%9.5% medp25 6.4% · p75 13.1%bottom quartile
Net margin-4.8%8.2% medp25 5.0% · p75 11.1%bottom quartile
Gross margin50.6%35.0% medp25 33.0% · p75 44.8%top quartile
R&D / revenue0.4% medp25 0.4% · p75 0.4%
CapEx / revenue-2.6%3.4% medp25 2.9% · p75 4.6%bottom quartile
Debt / equity27.0%25.8% medp25 3.1% · p75 69.4%above median
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
2026-05-05 00:31 UTC#e52b38b0
Source: analysis-pipeline (hybrid)Generated: 2026-05-05 00:32 UTCJob: 4b718ca9