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

$9.17

21 Feb
2025

-0.130

OPEN

$9.38

-1.40%

HIGH

$9.38

422,545

LOW

$9.09

TARGET
$9.652

+0.27 change from previous day

 5.3% 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 19.7 xxx
Dividend Yield xxx N/A 3.9% xxx
Div Pay Ratio(%) xxx 78.8% 77.3% xxx

Dividend yield today if purchased 3 years ago: 5.63%

DIVIDEND YIELD CALCULATOR

Dividend Yield Today On Last Actual Payout :

 4.01

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

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

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

Citi

21/02/2025

1

Buy

$8.91

-2.84%

Citi notes Universal Store reported 1H25 net profit after tax of $23.2m, which met consensus expectations, broadly speaking, with earnings (EBITDA) better than consensus by 5%, the analyst highlights, due to better management of the cost of doing business.

A 22c dividend per share was higher than consensus.

Management highlighted on the conference call growth in like-for-like sales was achieved due to robust execution alongside competitors trying to "discount" their way out of trouble, the broker comments.

The outlook is viewed as more challenging, and sustaining like-for-like sales growth of 15% is sustainable, the broker states. The closure of Accent Group's ((AX1)) Glue stores might assist Universal though.

The Buy rating is maintained. Target $8.91.

FORECAST
Citi forecasts a full year FY25 dividend of 32.20 cents and EPS of 45.90 cents.
Citi forecasts a full year FY26 dividend of 33.30 cents and EPS of 47.40 cents.

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
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

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

06/11/2024

1

Buy

$8.97

-2.18%

Jarden notes a mixed update from Jarden with sales up 19.3% year-on-year for the first 17 weeks of FY25, surpassing expectations, though wholesale sales fell by -16.8%.

Management remains committed to growth, planning to open seven new stores this half, which the broker views positively.

Minor downgrades were made to the analyst's net profit forecasts due to higher depreciation and amortisation, though EBITDA estimates remain largely unchanged.

The broker raises the target price to $8.97 from $7.88, attributing the increase to higher revenue forecasts, and slight gross margin improvements,

Buy thesis intact, Jarden states.

FORECAST
Jarden forecasts a full year FY25 EPS of 45.20 cents.
Jarden forecasts a full year FY26 EPS of 52.40 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
Australian Broker Call *Extra* Edition – Feb 24, 2025

1:33 PM - Daily Market Reports
2
FNArena Corporate Results Monitor – 22-02-2025

Feb 22 2025 - Australia
3
Rudi’s View: Best Ideas & Conviction Calls

Feb 20 2025 - Rudi's View
4
Rudi’s View: Hope Trumps Uncertainties

Feb 12 2025 - Rudi's View
5
Rudi’s View: AGL Energy, Bega Cheese, BRG, Harvey Norman, Imdex & Superloop

Feb 06 2025 - Rudi's View

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