UNIVERSAL STORE HOLDINGS LIMITED (UNI)
Share Price Analysis and Chart

Enter the company code or Name for stock analysis:

UNI - UNIVERSAL STORE HOLDINGS LIMITED

FNArena Sector : Apparel & Footwear
Year End: June
GICS Industry Group : Retailing
Debt/EBITDA: 0.93
Index: ALL-ORDS

LAST PRICE CHANGE +/- CHANGE % VOLUME

$7.44

22 Nov
2024

-0.020

OPEN

$7.45

-0.27%

HIGH

$7.49

109,294

LOW

$7.33

TARGET
$8.685 16.7% upside
Franking for last dividend paid out: 50%
OTHER COMPANIES IN THE SAME SECTOR
AX1 . BBN . CCX . CTT . MOZ . MYR . PMV .
FNARENA'S MARKET CONSENSUS FORECASTS
UNI: 1
Title FY23
Actual		 FY24
Actual		 FY25
Forecast		 FY26
Forecast
EPS (cps) xxx 45.0 47.7 xxx
DPS (cps) xxx 35.5 33.2 xxx
EPS Growth xxx 38.6% 5.8% xxx
DPS Growth xxx 61.4% - 6.5% xxx
PE Ratio xxx N/A 15.6 xxx
Dividend Yield xxx N/A 4.5% xxx
Div Pay Ratio(%) xxx 78.8% 69.6% xxx

Dividend yield today if purchased 3 years ago: 4.62%

DIVIDEND YIELD CALCULATOR

Dividend Yield Today On Last Actual Payout :

 4.77

Estimated Dividend Growth
(Average Of Past Three Years)

  %

Amount Invested

 $ 

Tell Me The Dividend After This Many Years
Past performance is no guarantee for the future. Investors should take into account that heavy swings in share price or exceptional circumstances (a la 2009) can have a significant impact on short term calculations and averages

Last ex-div: 04/09 - ex-div 19c (franking 50%)

HISTORICAL DATA ARE ALL IN AUD
Copyright © 2024 FactSet UK Limited. All rights reserved
Title 201920202021202220232024
EPS Basic xxxxxxxxxxxxxxx45.0
DPS All xxxxxxxxxxxxxxx35.5
Sales/Revenue xxxxxxxxxxxxxxx288.5 M
Book Value Per Share xxxxxxxxxxxxxxx198.6
Net Operating Cash Flow xxxxxxxxxxxxxxx67.5 M
Net Profit Margin xxxxxxxxxxxxxxx11.90 %

EPS Basic

DPS All

Sales/Revenue

Book Value Per Share

Net Operating Cash Flow

Net Profit Margin

Title 201920202021202220232024
Return on Capital Employed xxxxxxxxxxxxxxx23.77 %
Return on Invested Capital xxxxxxxxxxxxxxx17.10 %
Return on Assets xxxxxxxxxxxxxxx11.66 %
Return on Equity xxxxxxxxxxxxxxx23.77 %
Return on Total Capital xxxxxxxxxxxxxxx21.27 %
Free Cash Flow ex dividends xxxxxxxxxxxxxxx40.2 M

Return on Capital Employed

Return on Invested Capital

Return on Assets

Return on Equity

Return on Total Capital

Free Cash Flow ex dividends

Title 201920202021202220232024
Short-Term Debt xxxxxxxxxxxxxxx21 M
Long Term Debt xxxxxxxxxxxxxxx56 M
Total Debt xxxxxxxxxxxxxxx76 M
Goodwill - Gross xxxxxxxxxxxxxxx88 M
Cash & Equivalents - Generic xxxxxxxxxxxxxxx29 M
Price To Book Value xxxxxxxxxxxxxxx2.50

Short-Term Debt

Long Term Debt

Total Debt

Goodwill - Gross

Cash & Equivalents - Generic

Price To Book Value

Title 201920202021202220232024
Capex xxxxxxxxxxxxxxx8.8 M
Capex % of Sales xxxxxxxxxxxxxxx3.04 %
Cost of Goods Sold xxxxxxxxxxxxxxx217 M
Selling, General & Admin. Exp & Other xxxxxxxxxxxxxxx25 M
Research & Development xxxxxxxxxxxxxxx-
Investments - Total xxxxxxxxxxxxxxx0 M

Capex

Capex % of Sales

Cost of Goods Sold

Selling, General & Admin. Exp & Other

Research & Development

Investments - Total

EXPERT VIEWS
Display All Commentary

Sentiment Indicator

0.9

No. Of Recommendations

6
BROKER DATE RATING RECOMMENDATION TARGET PRICE % TO REACH TARGET COMMENTARY

Bell Potter

xx/xx/xxxx

1

xxx

$xx.xx

xx.xx%

Broker commentary and detailed analysis is available for Full Members Only.
Login above or Get a Free Trial

UBS

xx/xx/xxxx

1

xxx

$xx.xx

xx.xx%

Broker commentary and detailed analysis is available for Full Members Only.
Login above or Get a Free Trial

Ord Minnett

xx/xx/xxxx

2

xxxxxxxxx xx xxxxxxxxxx xxxx xxx

$xx.xx

xx.xx%

Broker commentary and detailed analysis is available for Full Members Only.
Login above or Get a Free Trial

Morgans

31/10/2024

1

Add

$8.75

17.61%

The analysts at Morgans were impressed by a 19.3% rise in direct to consumer (DTC)  sales for Universal Store in the first 17 weeks of FY25 compared to the previous corresponding period.

Like-for-like sales for Universal Store and Perfect Stranger accelerated in the last 10 weeks compared to the first seven, while sales moderated for the CTC Thrills DTC business, explains the broker. Wholesale demand (ex-Universal Store) remains volatile.

The broker's target rises to $8.75 from $8.10, a reflection of both higher peer multiples and upgraded earnings forecasts. Add rating.

FORECAST
Morgans forecasts a full year FY25 dividend of 34.00 cents and EPS of 48.70 cents.
Morgans forecasts a full year FY26 dividend of 38.00 cents and EPS of 53.70 cents.

Macquarie

xx/xx/xxxx

1

xxxxxxxxxx

$xx.xx

xx.xx%

Broker commentary and detailed analysis is available for Full Members Only.
Login above or Get a Free Trial

Citi

xx/xx/xxxx

1

xxx

$xx.xx

xx.xx%

Broker commentary and detailed analysis is available for Full Members Only.
Login above or Get a Free Trial
Access Stockbroker Research History >
EXTRA COVERAGE
Display All Commentary

No. Of Recommendations

3

Please note: unlike Broker Call Report, BC Extra is not updated daily. The info you see might not be the latest. FNArena does its best to update ASAP.

BROKER DATE RATING RECOMMENDATION TARGET PRICE % TO REACH TARGET COMMENTARY

Jarden

xx/xx/xxxx

1

xxx

$xx.xx

xx.xx%

Broker commentary and detailed analysis is available for Full Members Only.
Login above or Get a Free Trial

Petra Capital

04/11/2024

1

Buy

$8.25

10.89%

At its AGM, Universal Store reported strong FYTD sales growth to 27 October 2024 and Petra Capital observes direct-to-customer sales are up 19.3% year-on-year alongside a steady gross margin at 60.7%.

Increased sales were driven by private brand performance, particularly from PS, Neovision, Luck & Trouble, and Worship, the broker observes.

The company has reaffirmed guidance for 9 to 15 new store openings in FY25, with seven stores expected to open before Christmas.

Despite a 1% increase in CODB% due to inflation, the broker notes upside potential in LFL sales and gross margin.

Retaining a Buy rating, the broker raised the price target to $8.25 from $7.50, driven by stronger sales forecasts and a higher sum-of-the-parts (SOTP) multiple.

FORECAST
Petra Capital forecasts a full year FY25 dividend of 33.20 cents and EPS of 46.00 cents.
Petra Capital forecasts a full year FY26 dividend of 36.40 cents and EPS of 52.10 cents.

Wilsons

xx/xx/xxxx

1

xxxxxxxxxx

$xx.xx

xx.xx%

Broker commentary and detailed analysis is available for Full Members Only.
Login above or Get a Free Trial
Access Extra Coverage Research History >

UNI STOCK CHART

FNArena News on UNI

1
Rudi’s View: The Importance Of ‘Quality’ Growth

Nov 21 2024 - Rudi's View
2
Rudi’s View: A Rally With No Earnings Support

Nov 14 2024 - Rudi's View
3
Rudi’s View: Trump Returns, What Now?

Nov 07 2024 - Rudi's View
4
Australian Broker Call *Extra* Edition – Nov 06, 2024

Nov 06 2024 - Daily Market Reports
5
Australian Broker Call *Extra* Edition – Nov 04, 2024

Nov 04 2024 - Daily Market Reports

Latest Apparel & Footwear News

1
Universal Stores Dressed For Youthful Success

Sep 25 2024 - Small Caps
2
Premier Investments: More Details Required

Sep 10 2024 - Small Caps
3
Accent Group: Ac-Cent-Tchu-Ate The Positive

Sep 10 2024 - Small Caps
4
A Premier Result, With De-Mergers Next

Mar 27 2024 - Australia
5
Accent Group: Break-Out!

Feb 13 2024 - Technicals
6
In Brief: US Banks, Insolvencies, Retail 

Mar 27 2023 - Weekly Reports
7
Oz Retailers Not All In The Same Aisle In 2023

Jan 17 2023 - Australia
8
City Chic Out Of Vogue

Nov 29 2022 - Australia
9
Baby Bunting’s Margins Go Out With The Bathwater

Oct 13 2022 - Small Caps
10
Universal Store: How Strong Are The Young?

Aug 30 2022 - Small Caps