Subscribe

Hangzhou Haoyue Personal Care Co., Ltd (605009.SS)

CNY23.90 +0.40 (+1.70%)
CN SHH Consumer Defensive Household & Personal Products
Address No. 655, Hongfeng Road 311103
Hangzhou, JS, CN
CEO Zhi Biao Li
IPO 2020-09-11
ISIN CNE100004306

Explore sections of this company profile

Description

Hangzhou Haoyue Personal Care Co., Ltd. research, develops, manufactures, and sells women, young, and adult health care products under the haoyue brand name in China. The company sells baby diapers, including tape, and pull-up diaper, and wet tissue; adult diapers; nursing pad; and sanitary napkins products. Hangzhou Haoyue Personal Care Co., Ltd. was founded in 1992 and is headquartered in Hangzhou, China.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
CNY23.90 +0.40 (+1.70%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
1M
Beta
0.28
Float Shares
70.77M
Free Float %
32.9%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.96% -3.18% -12.39% -17.67% -21.80% -18.28% -37.91% -24.69% -55.03% -37.47% -37.47%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
23.90
DCF (Unlevered) 46.89 +96.2%
DCF (Levered) 73.37 +207.0%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM)
Rating 2024-11 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.63
Safe zone
Piotroski F-Score
8 / 9
Strong
MOAT Score
4 / 10
Developing
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
3 / 5
Medium
P/E Score
2 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Household & Personal Products: +3.3%
    +28.2% Q1'26: +7.0% (vs Q1'25)
  • EPS growth Household & Personal Products: +8.8%
    -39.7% Q1'26: -7.1% (vs Q1'25)
  • FCF margin FCF growth · Household & Personal Products: +44.8%
    +0.7% Q1'26: +0.9% (vs Q1'25)
  • EBIT margin Household & Personal Products: +9.9%
    +7.6% Q1'26: +9.8% (vs Q1'25)
  • ROIC Household & Personal Products: +8.2%
    +7.4% Q1'26: +7.9% (vs Q1'25)
  • Share dilution Household & Personal Products: +0.2%
    -0.7% Q1'26: -0.3% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Household & Personal Products: -0.51×
    0.67× Q1'26: 2.40× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.36) × ERP
WACC = 95% × Ke + 5% × Kd (4.9%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 46.89 Current price: 23.90
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
2 EPS Ana.
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
2.59B
est: 2.71B (-4.2%)
2.46B
est: 2.32B (+6.1%)
2.80B
est: 2.88B (-2.6%)
2.76B
est: 2.71B (+1.6%)
2.93B
est: 2.79B (+4.8%)
3.76B
est: 3.87B (-3.0%)
4.10B
4.03B – 4.18B
+6.0% YoY
4.46B
4.31B – 4.62B
+8.8% YoY
5.00B
4.90B – 5.09B
+11.9% YoY
EBITDA
771.08M
est: 619.98M (+24.4%)
494.10M
est: 531.80M (-7.1%)
547.12M
est: 658.96M (-17.0%)
644.63M
est: 520.12M (+23.9%)
600.19M
est: 535.64M (+12.1%)
465.52M
est: 742.33M (-37.3%)
786.63M
771.98M – 801.28M
+6.0% YoY
855.99M
825.74M – 886.23M
+8.8% YoY
958.01M
940.17M – 975.86M
+11.9% YoY
EBIT
715.99M
est: 522.33M (+37.1%)
421.91M
est: 448.04M (-5.8%)
461.93M
est: 555.18M (-16.8%)
521.96M
est: 414.63M (+25.9%)
477.42M
est: 427.00M (+11.8%)
284.17M
est: 591.78M (-52.0%)
627.09M
615.41M – 638.77M
+6.0% YoY
682.38M
658.27M – 706.49M
+8.8% YoY
763.72M
749.49M – 777.94M
+11.9% YoY
Net Income
601.96M
est: 438.03M (+37.4%)
362.67M
est: 280.32M (+29.4%)
422.88M
est: 280.87M (+50.6%)
438.60M
est: 601.31M (-27.1%)
387.51M
est: 431.12M (-10.1%)
231.98M
est: 289.97M (-20.0%)
291.05M
289.43M – 292.66M
+0.4% YoY
335.08M
326.97M – 343.19M
+15.1% YoY
401.66M
391.94M – 411.39M
+19.9% YoY
SGA
100.37M
est: 134.46M (-25.4%)
129.17M
est: 115.33M (+12.0%)
147.09M
est: 142.91M (+2.9%)
194.45M
est: 224.34M (-13.3%)
281.49M
est: 231.03M (+21.8%)
532.90M
est: 320.19M (+66.4%)
339.30M
332.98M – 345.62M
+6.0% YoY
369.21M
356.16M – 382.26M
+8.8% YoY
413.22M
405.52M – 420.91M
+11.9% YoY
EPS
3.09
est: 2.84 (+9.0%)
1.63
est: 1.81 (-10.2%)
1.92
est: 1.82 (+5.6%)
2.03
est: 2.80 (-27.5%)
1.79
est: 2.01 (-10.8%)
1.08
est: 1.35 (-20.0%)
1.36
1.35 – 1.36
+0.4% YoY
1.56
1.52 – 1.60
+15.1% YoY
1.87
1.82 – 1.92
+19.9% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A- 4/5 5/5 3/5 4/5 3/5 2/5 3/5
2026-05-28 A- 4/5 5/5 3/5 4/5 3/5 2/5 3/5
2026-05-27 A- 4/5 5/5 3/5 4/5 3/5 2/5 3/5
2026-05-26 A- 4/5 5/5 3/5 4/5 3/5 2/5 3/5
2026-05-25 A- 4/5 5/5 3/5 4/5 3/5 2/5 3/5
2026-05-22 A- 4/5 5/5 3/5 4/5 3/5 2/5 3/5
2026-05-21 B+ 3/5 3/5 3/5 4/5 3/5 2/5 3/5
2026-05-20 B+ 3/5 3/5 3/5 4/5 3/5 2/5 3/5
2026-05-19 B+ 3/5 3/5 3/5 4/5 3/5 2/5 3/5
2026-05-18 B+ 3/5 3/5 3/5 4/5 3/5 2/5 3/5
2026-05-15 B+ 3/5 3/5 3/5 4/5 3/5 2/5 3/5
2026-05-14 B+ 3/5 3/5 3/5 4/5 3/5 2/5 3/5
2026-05-13 B 3/5 3/5 3/5 4/5 2/5 2/5 3/5
2026-05-12 B 3/5 3/5 3/5 4/5 2/5 2/5 3/5
2026-05-11 B 3/5 3/5 3/5 4/5 2/5 2/5 3/5
2026-05-08 B 3/5 3/5 3/5 4/5 2/5 2/5 3/5
2026-05-07 B 3/5 3/5 3/5 4/5 2/5 2/5 3/5
2026-05-06 B 3/5 3/5 3/5 4/5 2/5 2/5 3/5
2026-04-30 B+ 3/5 4/5 3/5 4/5 2/5 3/5 3/5
2026-04-29 B+ 3/5 4/5 3/5 4/5 2/5 3/5 3/5
2026-04-28 B+ 3/5 4/5 3/5 4/5 2/5 2/5 3/5
2026-04-27 B+ 3/5 4/5 3/5 4/5 2/5 2/5 3/5
2026-04-24 B+ 3/5 4/5 3/5 4/5 2/5 2/5 3/5
2026-04-23 B+ 3/5 4/5 3/5 5/5 2/5 2/5 3/5
2026-04-22 B+ 3/5 4/5 3/5 5/5 2/5 2/5 3/5
2026-04-21 B+ 3/5 4/5 3/5 5/5 2/5 2/5 3/5
2026-04-20 B+ 3/5 4/5 3/5 5/5 2/5 2/5 3/5
2026-04-17 B+ 3/5 4/5 3/5 5/5 2/5 2/5 3/5
2026-04-16 B+ 3/5 4/5 3/5 5/5 2/5 2/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
253.40M
OE per share TTM
1.18
Owner's Yield
4.68%
Maintenance CapEx ratio
191.21%
Maint CapEx / Avg PPE
54.2%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 18 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Dimensional - Emerging Markets Value ETF DFEV 0.00% 42.1K 0.46%
2 Vanguard FTSE All-World ex-US Small-Cap ETF VSS 0.00% 196.6K 0.06%
3 Dimensional - Emerging Markets Core Equity 2 ETF DFEM 0.00% 115.3K 0.39%
4 Dimensional - Emerging Core Equity Market ETF DFAE 0.00% 51.9K 0.29%
5 Vanguard FTSE Emerging Markets All Cap Index ETF VEE.TO 0.00% 16.6K 0.26%
6 Vanguard FTSE Emerging Markets Shares ETF VGE.AX 0.00% 7.4K 0.48%
7 Vanguard FTSE Emerging Markets ETF VWO 0.00% 820.3K 0.06%
8 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 56.7K 0.28%
9 Vanguard ESG International Stock ETF VSGX 0.00% 11.3K 0.10%
10 Vanguard Total International Stock ETF VXUS 0.00% 946.0K 0.05%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
162.2K
Shares Outstanding
215.04M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Feng Jiao Cao Deputy GM & Secretary of the Board female
Gui Hong Min Deputy GM, CFO & Director female
Hai Qiang Cao Accounting Supervisor
Jin Hong Yu Deputy GM & Director male
Zhibiao Li GM & Chairman of the Board male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits