stockrow
Friday 6 November 2026
Export GDHG’s income statement to Excel — free account
Golden Heaven Group Holdings Ltd.
GDHG Consumer Cyclical Leisure
Golden Heaven Group Holdings Ltd.’s revenue for fiscal 2025 (year ended September 2025) was $15.3 million, down 31.5% from fiscal 2024.
1.09
0.03
+2.83%
Follow GDHG
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to September
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Mar ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | — | — | — | — | 28 | 42 | 42 | 32 | 22 | 15 | 80 | (11.3%) | — | — | — | — | |
| Gross margin, % | — | — | — | — | 63.33 | 72.19 | 72.19 | 60.76 | 44.80 | 50.18 | 70.86 | (13.1) pt | ||||||
| EBT | — | — | — | — | 11 | 21 | (9) | 11 | 0 | (7) | 39 | n/m | ||||||
| EBT margin, % | — | — | — | — | 39.84 | 49.47 | 0.00 | 33.94 | 1.44 | (45.41) | 48.39 | (85.2) pt | ||||||
| Net income | — | — | — | — | 8 | 0 | 0 | 0 | (2) | (9) | (28) | n/m | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | — | — | — | 0.50 | 0.75 | 15,477.11 | 11,772.89 | 3,284.31 | 19.26 | 0.00 | +107.8% | |||||
| Earnings | — | — | — | — | 0.14 | 0.24 | 5,370.46 | 2,436.28 | (262.37) | (10.83) | 0.51 | n/m | ||||||
| Cash flow | — | — | — | — | 0.24 | (0.09) | 6,969.48 | (7,163.96) | (442.91) | 23.88 | 0.00 | +150.0% | ||||||
| Capex | — | — | — | — | 0.00 | 0.00 | (70.41) | (2,929.89) | 142.40 | 0.30 | 0.00 | n/m | ||||||
| Free cash flow | — | — | — | — | 0.24 | (0.09) | 6,899.07 | (10,093.85) | (300.51) | 24.18 | 0.00 | +150.6% | ||||||
| Book value | — | — | — | — | 0.45 | 0.89 | 18,373.11 | 22,611.41 | 12,311.12 | 227.58 | 0.00 | +248.1% | ||||||
| Shares, m | — | — | — | — | 56 | 56 | 0 | 0 | 0 | 1 | — | (57.3%) | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | — | 147,419.10 | 147,419.10 | 147,419.10 | 286,382.75 | 1,999.90 | 14.71 | 2.14 | 121,775.8 | |||||
| P/S | — | — | — | — | 52,828.04 | 52,828.04 | 52,828.04 | 102,626.05 | 716.67 | 5.27 | 0.77 | 43,638.7 | ||||||
| P/B | — | — | — | — | 71,600.40 | 71,600.40 | 71,600.40 | 133,971.01 | 682.28 | 2.32 | 0.28 | 58,242.8 | ||||||
| EV/Sales | — | — | — | — | 52,827.78 | 52,827.78 | 52,827.78 | 102,626.13 | 716.54 | 4.28 | (1.16) | 43,638.4 | ||||||
| EV/FCF | — | — | — | — | 206,698.78 | 206,698.78 | 206,698.78 | 749,887.45 | (2,434.17) | 10.37 | (2.68) | 227,926.7 | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | 14 | (5) | 19 | (19) | (3) | 19 | 32 | +6.7% | |||||
| Capex | — | — | — | — | (2) | (1) | 0 | (8) | 1 | 0 | 2 | n/m | ||||||
| Free cash flow | — | — | — | — | 14 | (5) | 19 | (27) | (2) | 19 | 32 | +7.0% | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | — | — | — | (4) | 8 | 8 | 0 | 55 | 106 | 134 | n/m | |||||
| Net debt | — | — | — | — | (11) | (17) | (16) | 6 | (11) | (80) | (154) | +48.0% | ||||||
| Shareholders’ equity | — | — | — | — | 25 | 50 | 50 | 61 | 84 | 181 | 218 | +48.6% | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | — | — | — | 0.00 | 21.01 | 39.21 | 0.00 | (1.99) | (5.93) | 0.00 | (5.9) pt | |||||
| ROIC | — | — | — | — | 0.00 | 40.28 | 0.00 | 10.06 | (0.02) | (4.20) | 0.00 | (4.2) pt | ||||||
| ROE | — | — | — | — | 0.00 | 38.71 | 0.00 | 11.84 | (2.48) | (6.50) | 0.00 | (6.5) pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | — | — | 617 | 650 | 620 | 86 | — | (48.2%) | |||||
| Revenue/emp, $m | — | — | — | — | 0.00 | 0.00 | 0.07 | 0.00 | 0.04 | 0.18 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Sep 2025 · latest quarter Mar 2022
Golden Heaven Group Holdings Ltd. vs peers in Leisure (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| ESCA Escalade, Incorporated | $280.5M | 11.5× | 12.4× | −3.21% (below 0%: shrinking) | +22.27% (above 0%: growing) | +1,211.78% (above 0%: growing) | 29.35% | 13.21% | Compare |
| AOUT American Outdoor Brands, Inc. | $217.7M | — (loss-making) | 61.8× | +25.43% (above 0%: growing) | n/m | +709.57% (above 0%: growing) | 52.97% | (5.68%) | Compare |
| XPOF Xponential Fitness, Inc. | $217.7M | — (loss-making) | 157× | −13.44% (below 0%: shrinking) | n/m | −887.84% (below 0%: shrinking) | 85.18% | 14.42% | Compare |
| CLAR Clarus Corporation | $162.7M | — (loss-making) | — (loss-making) | +2.70% (above 0%: growing) | n/m | +10.44% (above 0%: growing) | 40.99% | 4.68% | Compare |
| GDHG Golden Heaven Group Holdings Ltd. | $65.4M | 2.1× | — | −2.94% (below 0%: shrinking) | +7.14% (above 0%: growing) | +504.92% (above 0%: growing) | 72.08% | 0.00% | |
| KBSX FST Corp. | $61.6M | 9.8× | 24.9× | +1.99% (above 0%: growing) | n/m | −281.80% (below 0%: shrinking) | 48.75% | 0.25% | Compare |
| HERE Here Group Limited | $52.9M | 13.3× | 17.8× | −75.96% (below 0%: shrinking) | n/m | −33.02% (below 0%: shrinking) | 26.85% | (131.59%) | Compare |
| KMRK K-Tech Solutions Company Limited | $31.7M | — | — | — | — | −84.42% (below 0%: shrinking) | — | — | Compare |
| NOMA NOMADAR Corp. | $22.9M | — (loss-making) | — | +114.20% (above 0%: growing) | n/m | −8,978.46% (below 0%: shrinking) | 89.47% | (33.45%) | Compare |
| Median of peers | $112.2M | 11.5× | 24.9× | +1.99% | — | −58.72% | 48.75% | 0.25% |