HSL
ConsumerValuation Breakdown
A classic Discounted Cash Flow model built on Free Cash Flow (FCF), the actual cash a business generates after all operating expenses and capital expenditures. Future FCF is projected for 10 years with gradually decaying growth, then discounted back to today's value using WACC. This is the gold standard of intrinsic valuation: it values the company based on what it can actually deliver to shareholders, independent of market sentiment.
Valuation Track Record
Retroactive intrinsic value vs actual close price — HSL
Earnings Quality
Fiscal year 2025
Financial Forensics
Beneish M-Score · 2025
HSL exhibits significant red flags indicating potential financial manipulation, as evidenced by a Beneish M-Score of 2.996, well above the threshold of -1.78. The earnings quality score of 13.2/100 further underscores concerns regarding the company's financial health and transparency.
- Beneish M-Score of 2.996 indicates high likelihood of earnings manipulation.
- DSRI of 5.7694 suggests significant increases in receivables relative to sales, raising concerns about revenue recognition.
- Earnings Quality Score of 13.2/100 indicates poor earnings quality, particularly with an accrual score of 7.8/100 and cash conversion score of 0.0/100.
- SGI of 0.3323 indicates a decrease in sales growth, which may reflect a more conservative approach to revenue recognition.
- The presence of multiple individual shareholders may indicate a level of scrutiny and oversight from diverse stakeholders.
The ownership structure is fragmented with no single dominant shareholder, which may reduce the risk of concentrated control but could also lead to misalignment of interests among shareholders.
Investors should exercise caution and conduct further due diligence before considering an investment in HSL, particularly focusing on the company's revenue recognition practices and overall financial transparency.
Generated by AI based on quantitative data. Not financial advice.
Quantitative Scores
Key Ratios
Company Overview
// OWNERSHIP_NETWORK
> mapping common ownership for HSL — hover nodes for intel, click to navigate