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: 0.95
Index: ALL-ORDS

LAST PRICE CHANGE +/- CHANGE % VOLUME

$8.52

27 Aug
2025

-0.010

OPEN

$8.69

-0.12%

HIGH

$8.69

146,613

LOW

$8.41

TARGET
$10.656 25.1% 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 FY24
Actual		 FY25
Actual		 FY26
Forecast		 FY27
Forecast
EPS (cps) xxx 30.4 52.4 xxx
DPS (cps) xxx 38.5 39.1 xxx
EPS Growth xxx - 32.6% 72.7% xxx
DPS Growth xxx 8.5% 1.5% xxx
PE Ratio xxx N/A 16.4 xxx
Dividend Yield xxx N/A 4.5% xxx
Div Pay Ratio(%) xxx 126.8% 74.5% xxx

Dividend yield today if purchased 3 years ago: 8.24%

DIVIDEND YIELD CALCULATOR

Dividend Yield Today On Last Actual Payout :

 4.47

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 202020212022202320242025
EPS Basic xxxxxxxxxxxxxxx30.4
DPS All xxxxxxxxxxxxxxx38.5
Sales/Revenue xxxxxxxxxxxxxxx333.3 M
Book Value Per Share xxxxxxxxxxxxxxx189.5
Net Operating Cash Flow xxxxxxxxxxxxxxx78.8 M
Net Profit Margin xxxxxxxxxxxxxxx6.98 %

EPS Basic

DPS All

Sales/Revenue

Book Value Per Share

Net Operating Cash Flow

Net Profit Margin

Title 202020212022202320242025
Return on Capital Employed xxxxxxxxxxxxxxx15.62 %
Return on Invested Capital xxxxxxxxxxxxxxx11.25 %
Return on Assets xxxxxxxxxxxxxxx7.52 %
Return on Equity xxxxxxxxxxxxxxx15.62 %
Return on Total Capital xxxxxxxxxxxxxxx23.62 %
Free Cash Flow ex dividends xxxxxxxxxxxxxxx36.2 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 202020212022202320242025
Short-Term Debt xxxxxxxxxxxxxxx28 M
Long Term Debt xxxxxxxxxxxxxxx60 M
Total Debt xxxxxxxxxxxxxxx88 M
Goodwill - Gross xxxxxxxxxxxxxxx88 M
Cash & Equivalents - Generic xxxxxxxxxxxxxxx17 M
Price To Book Value xxxxxxxxxxxxxxx4.11

Short-Term Debt

Long Term Debt

Total Debt

Goodwill - Gross

Cash & Equivalents - Generic

Price To Book Value

Title 202020212022202320242025
Capex xxxxxxxxxxxxxxx12.1 M
Capex % of Sales xxxxxxxxxxxxxxx3.62 %
Cost of Goods Sold xxxxxxxxxxxxxxx249 M
Selling, General & Admin. Exp & Other xxxxxxxxxxxxxxx30 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

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

Bell Potter

22/08/2025

1

Buy

$10.50

23.24%

Universal Store reported FY25 earnings (EBIT) of $54.6m, in line with expectations, while gross margin and final dividend beat consensus due to the payout ratio at the upper end of the company’s target range, Bell Potter notes.

Sales in the first seven weeks of FY26 have sustained momentum, up 17.2%, with like-for-like sales growth robust across all three retail banners. New store guidance was higher than expected.

The analyst raises forecasts to 13 net new stores for FY26 from nine, versus guidance of 11–17. Like-for-like sales growth assumptions are unchanged at 5%.

Adjusting for an increase in D&A assumptions for renewals of hold-over to long-term leases, versus some minor upgrades to revenue and gross margins, Bell Potter lowers its EPS forecasts by -8% for FY26 and -7% for FY27.

Buy rating and $10.50 target unchanged.

FORECAST
Bell Potter forecasts a full year FY26 dividend of 36.80 cents and EPS of 49.40 cents.
Bell Potter forecasts a full year FY27 dividend of 41.10 cents and EPS of 55.20 cents.

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

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 Stockbroker Research History >
EXTRA COVERAGE
Display All Commentary

No. Of Recommendations

2

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

Petra Capital

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

Jarden

26/08/2025

1

Buy

$10.69

25.47%

Jarden assesses Universal Store's FY25 result as strong, with EBIT in line with expectation but gross profit margin beating by 62bps due to strong product mix and lower discounting.

The trading update for FY25 to-date was strong with Universal Store like-for-like sales up 10.7% y/y vs higher comp of 12.5%. Perfect Stranger sales rose 19.3% y/y vs 19.3%, and CTC was up 4% vs 22.4%.

The broker reckons the momentum is strong but could get tougher through FY26. Net profit forecast for FY26 trimmed by -3% but no change to FY27 forecast.

Buy. Target lifted to $10.69 from $10.38.

FORECAST
Jarden forecasts a full year FY26 EPS of 52.20 cents.
Jarden forecasts a full year FY27 EPS of 59.00 cents.
Access Extra Coverage Research History >

UNI STOCK CHART

FNArena News on UNI

1
Australian Broker Call *Extra* Edition – Aug 27, 2025

Aug 27 2025 - Daily Market Reports
2
Australian Broker Call *Extra* Edition – Aug 26, 2025

Aug 26 2025 - Daily Market Reports
3
Universal Store Bucking the Trend

Aug 26 2025 - Small Caps
4
FNArena Corporate Results Monitor – 22-08-2025

Aug 22 2025 - Australia
5
Rudi’s View: BlueScope Steel, IGO, GrainCorp, Pilbara Minerals, Santos & More

Aug 14 2025 - Rudi's View

Latest Apparel & Footwear News

1
Universal Store Bucking the Trend

Aug 26 2025 - Small Caps
2
Plenty Of Ambition At Myer & Premier

Mar 26 2025 - Australia
3
Universal Stores Dressed For Youthful Success

Sep 25 2024 - Small Caps
4
Premier Investments: More Details Required

Sep 10 2024 - Small Caps
5
Accent Group: Ac-Cent-Tchu-Ate The Positive

Sep 10 2024 - Small Caps
6
A Premier Result, With De-Mergers Next

Mar 27 2024 - Australia
7
Accent Group: Break-Out!

Feb 13 2024 - Technicals
8
In Brief: US Banks, Insolvencies, Retail 

Mar 27 2023 - Weekly Reports
9
Oz Retailers Not All In The Same Aisle In 2023

Jan 17 2023 - Australia
10
City Chic Out Of Vogue

Nov 29 2022 - Australia