Investment Outlook
Positive outlook with 23% upside potential
POSITIVE Outlook
Bubs Australia presents a compelling investment opportunity following its successful turnaround, with our DCF base case valuation of $0.16 per share representing 23% upside to the current price of $0.13. The company has achieved its first-ever half-year profit of $3.6 million in H1 FY25, marking a dramatic transformation from previous losses.
The positive stance is underpinned by strong execution across key strategic priorities: USA revenue growth of 28% to $23.2 million (48% of total revenue), China expansion with O2O stores increasing from ~300 to 1,050+, and operational efficiency improvements with gross margins expanding to 50%. The anticipated FDA approval in October 2025 represents a significant catalyst for accelerated US growth.
Key risks include regulatory uncertainty around FDA approval timing, execution challenges in China's competitive market, and working capital management as the company scales. However, the transition to sustainable positive cash flow expected in Q4 FY25, combined with premium positioning in high-growth specialty formula segments, supports our positive outlook for medium-term value creation.
Executive Summary
Turnaround success driving premium infant formula growth
Bubs Australia has executed a remarkable turnaround, transitioning from years of losses to its first-ever half-year profit of $3.6 million in H1 FY25. This transformation reflects successful execution of the company's three-year strategic plan focused on premium positioning in the global infant nutrition market, with particular strength in goat milk formulas and clean label products.
The company's geographic diversification strategy is yielding strong results, with the USA contributing 48% of revenue ($23.2 million, +28% YoY), China growing 45% to $10.2 million through rapid O2O store expansion (300 to 1,050+ stores), and Rest of World markets surging 85%. Australia provides a stable foundation with 55% market share in goat infant formula despite headline revenue decline due to prior period one-offs.
Financial metrics demonstrate improving operational leverage, with gross margins expanding to 50% and operating expenses declining from 68% to 52% of revenue. Most critically, operating cash outflow improved dramatically from $12.2 million in H1 FY24 to just $0.5 million in H1 FY25, with Q2 FY25 generating positive $3.9 million. Management expects sustainable positive cash flow by Q4 FY25, marking a crucial inflection point for valuation multiples and reduced capital risk.
Company Overview
Premium infant nutrition specialist with global reach
Bubs Australia Limited (ASX: BUB) is a premium infant nutrition company founded in 2006, specializing in organic baby food, infant formula products, and adult goat milk powder. The company's purpose is "to grow happy, healthy families through clean nutrition," positioning itself in the premium segment with "clean label" nutrition products, particularly focusing on goat milk-based formulas.
The company operates a manufacturing and distribution model centered around its state-of-the-art production facility in Victoria, Australia, including the Deloraine canning facility operating at approximately 60% capacity (up from 31% in FY23). Bubs has strategically diversified its revenue geographically, with the USA representing 48% of revenue, Australia 27%, China 22%, and Rest of World 7% as of FY24.
Key Market Positions
- Dominant 55% market share in Australian goat infant milk formula
- Products available in 5,800+ US brick-and-mortar retailers
- Over 1,050 O2O stores in China across 20 provinces and 61 cities
- First-mover advantage in US goat formula specialty segment
Led by CEO Reg Weine since August 2023, the company has implemented a focused turnaround strategy emphasizing operational efficiency, premium positioning, and international expansion. Revenue is generated primarily through infant formula products (approximately 80% of Group revenue), with additional contributions from nutritional products, adult goat dairy products, and occasional raw material sales.
Latest Results
H1 FY25 delivers first-time profitability and strong growth
Metric | H1 FY25 | H1 FY24 | Change |
---|---|---|---|
Revenue | $48.5M | $39.4M | +23.1% |
Gross Profit | $24.4M | $19.2M | +27.1% |
Gross Margin | 50.0% | 49.0% | +1.0pp |
EBITDA | $0.5M | -$7.0M | +$7.5M |
Net Profit | $3.6M | -$7.7M | +$11.2M |
Operating Cash Flow | -$0.4M | -$12.2M | +$11.8M |
Bubs delivered exceptional H1 FY25 results, achieving its first-ever half-year profit of $3.6 million compared to a $7.7 million loss in H1 FY24. Revenue growth of 23.1% to $48.5 million was driven by strong performance across international markets, with the USA growing 28% to $23.2 million, China surging 45% to $10.2 million, and Rest of World markets expanding 85% to $4.6 million.
The company's premium positioning strategy is yielding tangible results, with gross margins improving to 50.0% from 49.0% in the prior period. This reflects successful pricing power, improved product mix following 20% SKU rationalization, and operational efficiencies from increased manufacturing utilization. Operating expenses as a percentage of revenue decreased significantly to 52% from 68%, demonstrating improved operational leverage.
Regional Performance Highlights
- USA: $23.2M revenue (+28%), record weekly sales exceeding US$1.3M in October 2024
- China: $10.2M revenue (+45%), O2O stores expanded from ~300 to 1,050+
- Australia: Core product portfolio grew 16% despite headline decline due to prior period one-offs
- Rest of World: $4.6M revenue (+85%), driven by strong performance in Japan and Vietnam
Most significantly, operating cash flow improved dramatically from an outflow of $12.2 million in H1 FY24 to just $0.4 million in H1 FY25, with Q2 FY25 generating positive operating cash flow of $3.9 million. This improvement reflects management's focus on working capital optimization and cost discipline. The company maintains a strong balance sheet with $17.2 million in cash and conservative debt levels of $5.0 million.
Financial Forecasts
Projecting continued growth and margin expansion
Our financial forecasts project Bubs will achieve management's FY25 guidance of $102 million revenue, representing 28% growth, with gross margins expanding to 45% as guided (upgraded from 40%). Revenue growth is expected to moderate from 28% in FY25 to 12% by FY29, following a descending trajectory as the business matures and scales.
Base Case
- Revenue CAGR FY25-29
- EBITDA margin expanding to 15%
- FDA approval October 2025
Bull Case
- Revenue CAGR FY25-29
- EBITDA margin expanding to 20%
- Accelerated FDA approval
Bear Case
- Revenue CAGR FY25-29
- EBITDA margin expanding to 8%
- Delayed FDA approval
EBITDA is projected to turn consistently positive from FY26, reaching 15% margins by FY29 in our base case, driven by operational leverage and premium positioning. Free cash flow is expected to inflect positive in Q4 FY25 as guided by management, with sustainable generation thereafter as working capital intensity improves from 35% to 25% of sales through inventory optimization and improved supplier terms.
Valuation Analysis
DCF methodology supports $0.16 target price
Methodology | Implied Price Per Share |
---|---|
DCF - Base Case | $0.16 |
DCF - Bull Case | $0.29 |
DCF - Bear Case | $0.07 |
EV/EBITDA Multiple - NTM | $0.14 |
Precedent Transactions | $0.25 |
52-Week Trading Range | $0.10 - $0.18 |
Implied Valuation Range | $0.14 - $0.22 |
Our DCF valuation employs a WACC of 15.9%, reflecting the company's risk profile with a levered beta of 1.3, size premium of 3.5%, and company-specific premium of 2.5% for regulatory and execution risks. The terminal value uses a 3.0% perpetuity growth rate and 10.0x EBITDA multiple, balancing premium positioning against smaller scale relative to sector peers.
The base case DCF valuation of $0.16 per share represents 23% upside to the current share price of $0.13, reflecting expectations for continued execution of Bubs' internationalization strategy and margin expansion initiatives. The valuation is particularly sensitive to FDA approval timing (expected October 2025) and China expansion success, with the bull case ($0.29) assuming accelerated growth and the bear case ($0.07) reflecting delayed regulatory approval.
Key Valuation Drivers
- FDA approval for permanent US market access (October 2025)
- China O2O expansion from 1,050+ to 2,500+ stores by FY27
- Gross margin expansion from 45% to 52% over forecast period
- Transition to sustainable positive free cash flow from Q4 FY25
Traditional P/E and PEG metrics are less applicable given the company's early profitability stage, though the NTM EV/EBITDA approach ($0.14) provides validation of the DCF result. Precedent transactions in premium infant nutrition typically execute at 2.0-2.5x revenue, suggesting higher valuation potential ($0.25) but may overstate near-term value given execution risks.
Risk Analysis
Regulatory and execution risks balanced by strong fundamentals
FDA Approval Risk
Impact: Critical for US market (48% of revenue)
Patient enrollment complete, approval expected October 2025, but regulatory outcome uncertain
China Execution Risk
Impact: Ambitious O2O expansion targets
Strong progress (300 to 1,050+ stores) but competitive market with political tensions
Cash Flow Management
Impact: Limited cash reserves ($17.2M)
Improving trends but Q4 FY25 positive cash flow target critical
Currency Exposure
Impact: 70% international revenue
$3.5M FX gains in H1 FY25 highlight volatility, limited hedging disclosed
The primary risk centers on FDA approval for permanent US market access, expected in October 2025. While patient enrollment is complete and the company has passed annual site audits, any delay or rejection would severely impact growth projections given the US market's 48% revenue contribution.
China market execution presents medium-term risks despite strong recent performance, with ambitious expansion targets in a competitive environment. Working capital management remains critical with limited cash reserves, though improving trends and $5.0 million in unused debt facilities provide some buffer. Currency exposure represents an ongoing risk with 70% of revenue from international markets, though natural hedging provides some protection.