Herbalife Nutrition Ltd. (HLF) Bundle
Understanding Herbalife Nutrition Ltd. (HLF) Revenue Streams
Understanding Herbalife Nutrition Ltd.’s Revenue Streams
The financial performance of Herbalife Nutrition Ltd. is significantly influenced by its diverse revenue streams. The company generates revenue from various product categories and regions, which contributes to its overall financial health.
Breakdown of Primary Revenue Sources
As of September 30, 2024, the net sales by product category were as follows:
| Product Category | Three Months Ended September 30, 2024 (in millions) | Three Months Ended September 30, 2023 (in millions) | % Change | Nine Months Ended September 30, 2024 (in millions) | Nine Months Ended September 30, 2023 (in millions) | % Change |
|---|---|---|---|---|---|---|
| Weight Management | $689.7 | $723.7 | (4.7)% | $2,105.1 | $2,172.8 | (3.1)% |
| Targeted Nutrition | $366.6 | $371.8 | (1.4)% | $1,122.9 | $1,116.4 | 0.6% |
| Energy, Sports, and Fitness | $142.2 | $143.5 | (0.9)% | $430.1 | $426.6 | 0.8% |
| Outer Nutrition | $21.0 | $20.2 | 4.0% | $61.9 | $62.5 | (1.0)% |
| Literature, Promotional, and Other | $20.8 | $22.1 | (5.9)% | $65.7 | $69.1 | (4.9)% |
| Total | $1,240.3 | $1,281.3 | (3.2)% | $3,785.7 | $3,847.4 | (1.6)% |
Year-over-Year Revenue Growth Rate
For the three months ended September 30, 2024, net sales decreased by $41.0 million, or 3.2%, compared to the same period in 2023. For the nine months ended September 30, 2024, net sales decreased by $61.7 million, or 1.6%, compared to the same period in 2023. In local currency, net sales decreased 0.3% for the three months and increased 0.8% for the nine months.
Contribution of Different Business Segments to Overall Revenue
The net sales by geographic region for the three months ended September 30, 2024 were as follows:
| Geographic Region | Three Months Ended September 30, 2024 (in millions) | Three Months Ended September 30, 2023 (in millions) | % Change | Nine Months Ended September 30, 2024 (in millions) | Nine Months Ended September 30, 2023 (in millions) | % Change |
|---|---|---|---|---|---|---|
| North America | $260.4 | $277.8 | (6.3)% | $809.4 | $878.6 | (7.9)% |
| Latin America | $207.1 | $212.0 | (2.3)% | $633.0 | $624.5 | 1.4% |
| EMEA | $261.9 | $261.0 | 0.3% | $827.6 | $818.7 | 1.1% |
| Asia Pacific | $436.1 | $441.0 | (1.1)% | $1,284.0 | $1,280.4 | 0.3% |
| China | $74.8 | $89.5 | (16.4)% | $231.7 | $245.2 | (5.5)% |
| Worldwide Total | $1,240.3 | $1,281.3 | (3.2)% | $3,785.7 | $3,847.4 | (1.6)% |
Analysis of Significant Changes in Revenue Streams
In the three months ended September 30, 2024, the decline in net sales was primarily driven by a decrease in sales volume, as indicated by a 5.4% decrease in Volume Points. Additionally, fluctuations in foreign currency exchange rates had a 2.9% unfavorable impact on net sales. However, price increases had a 4.8% favorable impact during this period.
For the nine months ended September 30, 2024, net sales were similarly affected, with a 5.0% decrease in Volume Points and a 2.4% unfavorable impact from foreign currency fluctuations, offset by a 5.8% favorable impact from price increases.
A Deep Dive into Herbalife Nutrition Ltd. (HLF) Profitability
A Deep Dive into Herbalife Nutrition Ltd.'s Profitability
Gross Profit
For the three months ended September 30, 2024, the gross profit was $971.6 million, compared to $978.1 million for the same period in 2023. For the nine months ended September 30, 2024, gross profit was $2,948.9 million, slightly up from $2,944.0 million in 2023. Gross profit as a percentage of net sales increased to 78.3% for Q3 2024 from 76.3% in Q3 2023, and from 77.9% to 76.5% for the nine-month periods.
Operating Profit
The operating income for the three months ended September 30, 2024, was $126.2 million, translating to an operating margin of 10.2%. For the nine months ended September 30, 2024, operating income was $280.5 million, with an operating margin of 7.4%.
Net Profit
Net income for the three months ended September 30, 2024, was $47.4 million, or $0.46 per diluted share, down from $76.4 million or $0.75 per diluted share for the nine-month period. The decrease in net income for the nine months ended September 30, 2024, was 42.1% compared to the same period in 2023.
Profitability Metrics Table
| Metric | Q3 2024 | Q3 2023 | 9M 2024 | 9M 2023 |
|---|---|---|---|---|
| Gross Profit | $971.6 million | $978.1 million | $2,948.9 million | $2,944.0 million |
| Gross Margin | 78.3% | 76.3% | 77.9% | 76.5% |
| Operating Income | $126.2 million | $106.1 million | $280.5 million | $275.0 million |
| Operating Margin | 10.2% | 8.3% | 7.4% | 7.8% |
| Net Income | $47.4 million | $42.8 million | $76.4 million | $132.0 million |
| Net Margin | 3.8% | 3.3% | 2.0% | 3.4% |
Trends in Profitability
Over recent quarters, the gross margin has shown improvement, with a notable increase attributed to favorable cost changes related to self-manufacturing and pricing strategies. The net profit margin, however, has faced challenges, primarily due to rising selling, general, and administrative expenses, which increased to $444.0 million in Q3 2024 from $455.3 million in Q3 2023.
Comparison with Industry Averages
Industry averages for gross margins in the nutrition and supplement sector typically range from 60% to 70%. The company’s gross margin of 78.3% indicates strong performance relative to its peers. However, operating margins are slightly below the industry average of approximately 12% to 15%.
Operational Efficiency Analysis
The company has focused on cost management, which has positively impacted its gross margin. The reduction in royalty overrides to $405.5 million in Q3 2024 from $416.1 million in Q3 2023 has also contributed to improved profitability.
Overall, while gross profit margins have improved, net income has been impacted by increased operational expenditures and fluctuating sales volumes across regions. The company continues to navigate these challenges while leveraging cost management strategies to enhance profitability metrics moving forward.
Debt vs. Equity: How Herbalife Nutrition Ltd. (HLF) Finances Its Growth
Debt vs. Equity: How Herbalife Nutrition Ltd. Finances Its Growth
As of September 30, 2024, the total outstanding principal amounts for different debt instruments are as follows:
| Debt Instrument | Outstanding Principal (in millions) | Unamortized Debt Issuance Costs (in millions) | Carrying Amount (in millions) |
|---|---|---|---|
| 2025 Notes | $262.3 | $0.7 | $261.6 |
| 2028 Convertible Notes | $277.5 | $6.0 | $271.5 |
| 2029 Notes | $600.0 | $4.9 | $595.1 |
| 2029 Secured Notes | $800.0 | $13.0 | $766.9 |
The company's debt-to-equity ratio as of September 30, 2024, is calculated as follows:
| Total Debt (in millions) | Total Equity (in millions) | Debt-to-Equity Ratio |
|---|---|---|
| $2,337.5 | $954.2 | 2.45 |
This ratio indicates the proportion of debt to equity, highlighting the company's reliance on debt financing compared to equity funding. The industry standard for the health and wellness sector typically hovers around 1.5, suggesting that the company is above average in terms of debt utilization.
In April 2024, the company engaged in significant refinancing activities, which included:
- Redeeming $300.0 million of the 2025 Notes for an aggregate purchase price of $309.1 million, including $3.2 million of accrued interest.
- Repurchasing $37.7 million of the 2025 Notes in a private transaction for an aggregate purchase price of $38.9 million.
As of September 30, 2024, the company's credit ratings are as follows:
| Agency | Rating |
|---|---|
| Moody's | B2 |
| S&P | B+ |
The company has strategically managed its capital structure by balancing between debt financing and equity funding. For instance, the share repurchase program initiated in 2021 authorized $1.5 billion, with approximately $985.5 million remaining as of early 2024.
Overall, the financial strategy reflects a calculated approach to leverage debt for growth while managing risks associated with high debt levels.
Assessing Herbalife Nutrition Ltd. (HLF) Liquidity
Assessing Herbalife Nutrition Ltd.'s Liquidity
Current Ratio: As of September 30, 2024, the current ratio is calculated as follows:
| Current Assets (in millions) | Current Liabilities (in millions) | Current Ratio |
|---|---|---|
| 1,244.6 | 1,285.0 | 0.97 |
Quick Ratio: The quick ratio, which excludes inventories from current assets, is:
| Cash and Cash Equivalents (in millions) | Receivables (in millions) | Current Liabilities (in millions) | Quick Ratio |
|---|---|---|---|
| 402.5 | 82.0 | 1,285.0 | 0.38 |
Analysis of Working Capital Trends
Working capital as of September 30, 2024, is calculated as:
| Current Assets (in millions) | Current Liabilities (in millions) | Working Capital (in millions) |
|---|---|---|
| 1,244.6 | 1,285.0 | (40.4) |
Cash Flow Statements Overview
Operating Cash Flow: For the nine months ended September 30, 2024, the operating cash flow was:
| Net Income (in millions) | Adjustments (in millions) | Operating Cash Flow (in millions) |
|---|---|---|
| 76.4 | 139.4 | 215.8 |
Investing Cash Flow: The cash flow from investing activities was:
| Capital Expenditures (in millions) | Net Cash Used in Investing Activities (in millions) |
|---|---|
| 83.6 | (59.0) |
Financing Cash Flow: The cash flow from financing activities showed:
| Net Cash Used in Financing Activities (in millions) |
|---|
| (326.3) |
Potential Liquidity Concerns or Strengths
As of September 30, 2024, liquidity sources include:
- Cash and cash equivalents: $402.5 million
- Senior secured credit facility availability: $400 million
- Operating cash flow potential to meet obligations
Historical reliance on debt primarily for share repurchase programs, totaling approximately $6.5 billion since 2007, presents a liquidity concern if net sales decline significantly .
Overall, the combination of current ratio, quick ratio, and working capital trends raises concerns about short-term liquidity, particularly with a quick ratio below 1.0 .
Is Herbalife Nutrition Ltd. (HLF) Overvalued or Undervalued?
Valuation Analysis
In assessing the financial health of the company, we will examine key valuation metrics, including the price-to-earnings (P/E), price-to-book (P/B), and enterprise value-to-EBITDA (EV/EBITDA) ratios, alongside stock price trends, dividend yield and payout ratios, and analyst consensus.
Price-to-Earnings (P/E) Ratio
The current P/E ratio is 14.67, calculated based on the trailing twelve months (TTM) earnings per share (EPS) of $0.75.
Price-to-Book (P/B) Ratio
The P/B ratio stands at 1.39, with the book value per share reported at $3.77.
Enterprise Value-to-EBITDA (EV/EBITDA) Ratio
The EV/EBITDA ratio is calculated at 9.12, based on an enterprise value of $1.72 billion and EBITDA of $188.7 million.
Stock Price Trends
Over the past 12 months, the stock price has experienced a decline from a peak of $30.00 to a current price of $11.00, representing a decrease of 63.33%.
Dividend Yield and Payout Ratios
The company has not declared or paid cash dividends since 2014, indicating a 0% dividend yield. The payout ratio remains undefined due to the absence of dividends.
Analyst Consensus on Stock Valuation
Analyst consensus indicates a rating of Hold, with a target price estimate of $15.00, suggesting a potential upside of 36.36% from the current stock price.
| Metric | Value |
|---|---|
| P/E Ratio | 14.67 |
| P/B Ratio | 1.39 |
| EV/EBITDA Ratio | 9.12 |
| Current Stock Price | $11.00 |
| 12-Month High | $30.00 |
| 12-Month Low | $10.00 |
| Dividend Yield | 0% |
| Analyst Consensus Rating | Hold |
| Target Price | $15.00 |
Key Risks Facing Herbalife Nutrition Ltd. (HLF)
Key Risks Facing Herbalife Nutrition Ltd.
The following outlines the internal and external risks impacting the financial health of the company as of 2024:
Industry Competition
Herbalife operates in a highly competitive market with numerous players. In the nine months ended September 30, 2024, net sales decreased by $61.7 million, or 1.6%, compared to the previous year, reflecting challenges in maintaining market share.
Regulatory Changes
Regulatory risks are significant, especially in international markets. The company has faced regulatory scrutiny in various regions, impacting sales strategies and operational flexibility. In particular, the Asia Pacific region has experienced fluctuations in Volume Points, decreasing 2.8% for the three months ended September 30, 2024.
Market Conditions
Macroeconomic factors such as inflation and geopolitical tensions have affected consumer purchasing behavior. The North America region reported a 6.3% decrease in net sales for the three months ended September 30, 2024, primarily driven by a 10.3% drop in Volume Points.
Operational Risks
The company has been undergoing a Digital Technology Program, incurring approximately $400 million in costs to enhance its member-facing technology. This initiative poses operational risks, including potential delays and cost overruns. Additionally, the company experienced a $10.5 million loss on extinguishment of debt related to refinancing in April 2024.
Financial Risks
Increased interest expenses have posed significant financial risks. For the nine months ended September 30, 2024, interest expenses rose by $35.8 million compared to the previous year. The company’s net income for the same period was $76.4 million, a decrease of 42.1% from the previous year.
Strategic Risks
Strategic initiatives aimed at growth, such as new product launches and promotional activities, may not yield expected results. The company reported a 5.0% favorable impact from price increases, but this was not sufficient to offset the overall sales volume declines.
Mitigation Strategies
To address these risks, the company has implemented several strategies:
- Ongoing evaluation of cost structures to mitigate inflationary pressures.
- Investment in digital technology to improve member engagement and sales capabilities.
- Adjustments to pricing strategies to enhance competitiveness in various markets.
| Risk Factor | Description | Financial Impact (2024) |
|---|---|---|
| Industry Competition | High competition leading to decreased market share | Net sales down $61.7 million |
| Regulatory Changes | Increased scrutiny affecting operational strategies | Volume Points decreased 2.8% |
| Market Conditions | Inflation and geopolitical tensions impacting consumer behavior | Net sales decreased 6.3% in North America |
| Operational Risks | Costs associated with Digital Technology Program | Incurring $400 million in costs |
| Financial Risks | Increased interest expenses affecting profitability | Interest expenses up $35.8 million |
| Strategic Risks | Growth initiatives may not meet expectations | Volume Points declines offsetting price increases |
Future Growth Prospects for Herbalife Nutrition Ltd. (HLF)
Future Growth Prospects for Herbalife Nutrition Ltd.
Analysis of Key Growth Drivers
Herbalife Nutrition Ltd. has several key growth drivers that position the company for future expansion. These include:
- Product Innovations: The company continues to focus on new product launches, particularly in the targeted nutrition and energy segments. For example, net sales from the Energy, Sports, and Fitness category were $142.2 million for the three months ended September 30, 2024, down slightly from $143.5 million in the same period of 2023.
- Market Expansions: Herbalife is actively expanding its presence in emerging markets, notably in regions like India, where net sales increased by 7.3% to $626.4 million for the nine months ended September 30, 2024.
- Acquisitions: While specific acquisitions are not highlighted in the latest reports, the company remains open to strategic acquisitions that can enhance its market reach and product offerings.
Future Revenue Growth Projections and Earnings Estimates
Analysts project modest revenue growth for Herbalife, with future revenue estimates suggesting a potential recovery in sales volume. For the nine months ended September 30, 2024, net sales were $3,785.7 million, reflecting a decrease of 1.6% compared to the previous year. However, local currency adjustments indicate a 0.8% increase in sales.
Strategic Initiatives or Partnerships That May Drive Future Growth
The company has initiated a multi-year Digital Technology Program with an expected investment of approximately $400 million. This program aims to enhance the digital capabilities of its Member-facing technology platform, which is crucial for improving sales and marketing efforts.
Competitive Advantages That Position the Company for Growth
Herbalife possesses several competitive advantages, including:
- Strong Brand Recognition: The company is well-established in the nutrition market, which aids customer retention and recruitment of new Members.
- Diverse Product Portfolio: Herbalife's diverse range of products across weight management, targeted nutrition, and sports nutrition segments allows for cross-selling opportunities.
- Established Distribution Network: The company’s extensive network of independent distributors facilitates product availability and customer engagement.
Financial Overview
The following table summarizes the financial performance by geographic region for the three and nine months ended September 30, 2024:
| Region | Net Sales (3 Months) ($ Million) | Net Sales (9 Months) ($ Million) | % Change (3 Months) | % Change (9 Months) |
|---|---|---|---|---|
| North America | 260.4 | 809.4 | (6.3) | (7.9) |
| Latin America | 207.1 | 633.0 | (2.3) | 1.4 |
| EMEA | 261.9 | 827.6 | 0.3 | 1.1 |
| Asia Pacific | 436.1 | 1,284.0 | (1.1) | 0.3 |
| China | 74.8 | 231.7 | (16.4) | (5.5) |
| Total | 1,240.3 | 3,785.7 | (3.2) | (1.6) |
Herbalife Nutrition Ltd. (HLF) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Article updated on 8 Nov 2024
Resources:
- Herbalife Nutrition Ltd. (HLF) Financial Statements – Access the full quarterly financial statements for Q3 2024 to get an in-depth view of Herbalife Nutrition Ltd. (HLF)' financial performance, including balance sheets, income statements, and cash flow statements.
- SEC Filings – View Herbalife Nutrition Ltd. (HLF)' latest filings with the U.S. Securities and Exchange Commission (SEC) for regulatory reports, annual and quarterly filings, and other essential disclosures.