Saturday 17 October 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. Operating cash flow growth for three consecutive years.
1.07
0.00
0.00%
Follow GDHG
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to September
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Trend | 2026e | 2027e | 2028e |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Price, $ | |||||||||||||||
| Price, $ | Low | — | — | — | — | — | — | — | 13,162.50 | 427.50 | 1.83 |
Analyst estimates 2026–2028 Powerpack |
|||
| High | — | — | — | — | — | — | — | 468,562.50 | 15,881.25 | 1,968.38 | |||||
| People | |||||||||||||||
| People | Employees | — | — | — | — | — | — | 617 | 650 | 620 | 86 | ||||
| Revenue/emp, $m | — | — | — | — | 0.00 | 0.00 | 0.07 | 0.00 | 0.04 | 0.18 | |||||
| Income, $m | |||||||||||||||
| Income, $m | Revenue | — | — | — | — | 28 | 42 | 42 | 32 | 22 | 15 | ||||
| Gross margin, % | — | — | — | — | 63.33 | 72.19 | 72.19 | 60.76 | 44.80 | 50.18 | |||||
| EBT | — | — | — | — | 11 | 21 | (9) | 11 | 0 | (7) | |||||
| EBT margin, % | — | — | — | — | 39.84 | 49.47 | 0.00 | 33.94 | 1.44 | (45.41) | |||||
| Net income | — | — | — | — | 8 | 0 | 0 | 0 | (2) | (9) | |||||
| Depreciation | — | — | — | — | 3 | 3 | 3 | 3 | 4 | 3 | |||||
| Per share, $ | |||||||||||||||
| Per share, $ | Revenue | — | — | — | — | 0.50 | 0.75 | 15,477.11 | 11,772.89 | 3,284.31 | 19.26 | ||||
| Earnings | — | — | — | — | 0.14 | 0.24 | 5,370.46 | 2,436.28 | (262.37) | (10.83) | |||||
| Cash flow | — | — | — | — | 0.24 | (0.09) | 6,969.48 | (7,163.96) | (442.91) | 23.88 | |||||
| Capex | — | — | — | — | 0.00 | 0.00 | (70.41) | (2,929.89) | 142.40 | 0.30 | |||||
| Free cash flow | — | — | — | — | 0.24 | (0.09) | 6,899.07 | (10,093.85) | (300.51) | 24.18 | |||||
| Book value | — | — | — | — | 0.45 | 0.89 | 18,373.11 | 22,611.41 | 12,311.12 | 227.58 | |||||
| Shares, m | — | — | — | — | 56 | 56 | 0 | 0 | 0 | 1 | |||||
| Valuation, × | |||||||||||||||
| Valuation, × | P/E | — | — | — | — | 147,426.47 | 147,426.47 | 147,426.47 | 286,397.06 | 2,000.00 | 14.71 | ||||
| P/S | — | — | — | — | 52,830.69 | 52,830.69 | 52,830.69 | 102,631.18 | 716.71 | 5.27 | |||||
| P/B | — | — | — | — | 71,603.98 | 71,603.98 | 71,603.98 | 133,977.71 | 682.31 | 2.32 | |||||
| EV/Sales | — | — | — | — | 52,830.42 | 52,830.42 | 52,830.42 | 102,631.26 | 716.57 | 4.28 | |||||
| EV/FCF | — | — | — | — | 206,709.11 | 206,709.11 | 206,709.11 | 749,924.93 | (2,434.29) | 10.37 | |||||
| Cash, $m | |||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | 14 | (5) | 19 | (19) | (3) | 19 | ||||
| Capex | — | — | — | — | (2) | (1) | 0 | (8) | 1 | 0 | |||||
| Free cash flow | — | — | — | — | 14 | (5) | 19 | (27) | (2) | 19 | |||||
| Balance, $m | |||||||||||||||
| Balance, $m | Working capital | — | — | — | — | (4) | 8 | 8 | 0 | 55 | 106 | ||||
| Total debt | — | — | — | — | 6 | 6 | 6 | 6 | 9 | 6 | |||||
| Net debt | — | — | — | — | (11) | (17) | (16) | 6 | (11) | (80) | |||||
| Shareholders’ equity | — | — | — | — | 25 | 50 | 50 | 61 | 84 | 181 | |||||
| Returns, % | |||||||||||||||
| Returns, % | ROA | — | — | — | — | 0.00 | 21.01 | 39.21 | 0.00 | (1.99) | (5.93) | ||||
| ROIC | — | — | — | — | 0.00 | 40.28 | 0.00 | 10.06 | (0.02) | (4.20) | |||||
| ROE | — | — | — | — | 0.00 | 38.71 | 0.00 | 11.84 | (2.48) | (6.50) | |||||
Negative figures in brackets.
Fiscal years to Sep 2025 · latest quarter Mar 2022
Charts ten years each
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 |
|---|---|---|---|---|---|---|---|---|---|
| AOUT American Outdoor Brands, Inc. | $224.2M | — (loss-making) | — (loss-making) | +25.43% (above 0%: growing) | n/m | +709.57% (above 0%: growing) | 52.97% | (5.68%) | Compare |
| CLAR Clarus Corporation | $134.0M | — (loss-making) | — (loss-making) | +1.65% (above 0%: growing) | n/m | +105.66% (above 0%: growing) | 48.92% | 8.12% | Compare |
| PLBY PLBY Group, Inc. | $127.0M | 171× | — (loss-making) | +10.91% (above 0%: growing) | n/m | +86.67% (above 0%: growing) | 73.11% | 9.53% | Compare |
| GDHG Golden Heaven Group Holdings Ltd. | $63.7M | 2.1× | — | −2.94% (below 0%: shrinking) | +7.14% (above 0%: growing) | +504.92% (above 0%: growing) | 72.08% | 0.00% | |
| HERE Here Group Limited | $61.6M | 1.9× | 21.9× | −69.63% (below 0%: shrinking) | n/m | −33.02% (below 0%: shrinking) | 34.51% | (26.68%) | Compare |
| PUSA Powerus Corporation | $61.4M | — (loss-making) | — | +17.65% (above 0%: growing) | n/m | +47.68% (above 0%: growing) | 37.46% | (107.76%) | Compare |
| KBSX FST Corp. | $59.7M | 11.4× | 17.9× | +16.70% (above 0%: growing) | n/m | +2,015.42% (above 0%: growing) | 47.90% | 2.07% | Compare |
| KMRK K-Tech Solutions Company Limited | $29.5M | — | — | — | — | −84.42% (below 0%: shrinking) | — | — | Compare |
| NOMA NOMADAR Corp. | $28.5M | — (loss-making) | — | +114.20% (above 0%: growing) | n/m | −8,978.46% (below 0%: shrinking) | 89.47% | (33.45%) | Compare |
| Median of peers | $61.5M | 11.4× | — | +16.70% | — | +67.18% | 48.92% | (5.68%) |
Golden Heaven Group Holdings Ltd. (GDHG) key facts
- Concern: Golden Heaven Group Holdings Ltd.’s revenue for fiscal 2025 (year ended September 2025) was $15.3 million, down 31.5% from fiscal 2024.
- Golden Heaven Group Holdings Ltd. (GDHG) is a Leisure company in the Consumer Cyclical sector, listed on Nasdaq.
- As of October 16, 2026, GDHG traded at $1.07, a market capitalization of $63.7 million.
- Return on equity was −6.50% and debt-to-equity 0.01.
- Its Piotroski F-score is 5 out of 9 and its Altman Z-score is 1.29 (distress zone) for fiscal 2025.