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

Enter the company code or Name for stock analysis:

UNI

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

$8.04

26 Mar
2025

0.090

OPEN

$8.04

1.13%

HIGH

$8.22

184,687

LOW

$7.95

TARGET
$9.942 23.7% upside
Franking for last dividend paid out: 100%
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 44.9 xxx
DPS (cps) xxx 35.5 34.7 xxx
EPS Growth xxx 38.6% - 0.3% xxx
DPS Growth xxx 61.4% - 2.2% xxx
PE Ratio xxx N/A 18.0 xxx
Dividend Yield xxx N/A 4.3% xxx
Div Pay Ratio(%) xxx 78.8% 77.3% xxx

Dividend yield today if purchased 3 years ago: 6.34%

DIVIDEND YIELD CALCULATOR

Dividend Yield Today On Last Actual Payout :

 4.40

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 © 2025 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

1.0

No. Of Recommendations

5
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

Morgans

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

Macquarie

21/02/2025

1

Outperform

$9.80

21.89%

Universal Store has delivered very strong sales growth in the second half to date and, while comparables have become tougher, Macquarie increases sales growth estimates for the half to 16% from 10%.

Compositionally growth in the first seven weeks was driven by a hike in US sales while Perfect Stranger sales grew 90.1% and like-for-likes in this category rose 38.8%.

A significant store roll-out is underway and Macquarie envisages further upside from relocation to more desirable areas. Outperform retained. Target rises to $9.80 from $8.40.

FORECAST
Macquarie forecasts a full year FY25 dividend of 33.80 cents and EPS of 48.30 cents.
Macquarie forecasts a full year FY26 dividend of 39.50 cents and EPS of 56.40 cents.

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

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
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

24/02/2025

1

Buy

$10.00

24.38%

Petra Capital notes Universal Store's 1H25 result was strong with underlying EBITDA 4.8% ahead of its forecasts and gross margins expanding 90bps to 60.6%.

The broker notes sales accelerated further, with life-for-like sales for first seven weeks of 2H lifting across all platforms.

The company re-affirmed FY guidance for 9-15 additional stores, and the analyst notes this appears on track after seven opened in 1H and five confirmed so far for 2H.

The broker raised FY25-26 EPS forecasts by 0.1% and 3.3% respectively, but flagged upside risks. Target price rises to $10.00 from $8.25, Buy retained.

FORECAST
Petra Capital forecasts a full year FY25 dividend of 37.00 cents and EPS of 46.00 cents.
Petra Capital forecasts a full year FY26 dividend of 43.10 cents and EPS of 53.90 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
Plenty Of Ambition At Myer & Premier

Mar 26 2025 - Australia
2
Rudi’s View: Best Buys In Copper, Small Caps, Tech, Healthcare, And More

Mar 20 2025 - Rudi's View
3
Rudi’s View: Post February Conviction Calls

Mar 13 2025 - Rudi's View
4
In Brief: Top Picks In Financials, Retail & Healthcare

Mar 07 2025 - Weekly Reports
5
Australian Broker Call *Extra* Edition – Feb 27, 2025

Feb 27 2025 - Daily Market Reports

Latest Apparel & Footwear News

1
Plenty Of Ambition At Myer & Premier

Mar 26 2025 - Australia
2
Universal Stores Dressed For Youthful Success

Sep 25 2024 - Small Caps
3
Premier Investments: More Details Required

Sep 10 2024 - Small Caps
4
Accent Group: Ac-Cent-Tchu-Ate The Positive

Sep 10 2024 - Small Caps
5
A Premier Result, With De-Mergers Next

Mar 27 2024 - Australia
6
Accent Group: Break-Out!

Feb 13 2024 - Technicals
7
In Brief: US Banks, Insolvencies, Retail 

Mar 27 2023 - Weekly Reports
8
Oz Retailers Not All In The Same Aisle In 2023

Jan 17 2023 - Australia
9
City Chic Out Of Vogue

Nov 29 2022 - Australia
10
Baby Bunting’s Margins Go Out With The Bathwater

Oct 13 2022 - Small Caps