ADORE BEAUTY GROUP LIMITED (ABY)
Share Price Analysis and Chart

Enter the company code or Name for stock analysis:

ABY - ADORE BEAUTY GROUP LIMITED

FNArena Sector : Household & Personal Products
Year End: June
GICS Industry Group : No Sector
Debt/EBITDA: 0.36
Index:

Adore Beauty Group is an Australian online retailer of beauty, skin care and fragrance products. It operates in Australia and New Zealand. It listed on the ASX in 2020.

LAST PRICE CHANGE +/- CHANGE % VOLUME

$0.90

23 Dec
2024

0.030

OPEN

$0.87

3.45%

HIGH

$0.90

5,712

LOW

$0.87

TARGET
$1.333 48.1% upside
OTHER COMPANIES IN THE SAME SECTOR
AOV . BRG . DSK . MYR . SSG . TRS .
FNARENA'S MARKET CONSENSUS FORECASTS
ABY: 1
Title FY23
Actual		 FY24
Actual		 FY25
Forecast		 FY26
Forecast
EPS (cps) xxx 2.3 5.2 xxx
DPS (cps) xxx 0.0 0.0 xxx
EPS Growth xxx N/A 100.0% xxx
DPS Growth xxx N/A N/A xxx
PE Ratio xxx N/A 17.8 xxx
Dividend Yield xxx N/A 0.0% xxx
Div Pay Ratio(%) xxx N/A N/A xxx

Dividend yield today if purchased 3 years ago: 0.00%

DIVIDEND YIELD CALCULATOR

Dividend Yield Today On Last Actual Payout :

 0.00

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: 19/05 - (franking Ex-Di

HISTORICAL DATA ARE ALL IN AUD
Copyright © 2024 FactSet UK Limited. All rights reserved
Title 201920202021202220232024
EPS Basic xxxxxxxxxxxxxxx2.3
DPS All xxxxxxxxxxxxxxx0.0
Sales/Revenue xxxxxxxxxxxxxxx195.7 M
Book Value Per Share xxxxxxxxxxxxxxx42.2
Net Operating Cash Flow xxxxxxxxxxxxxxx8.3 M
Net Profit Margin xxxxxxxxxxxxxxx1.11 %

EPS Basic

DPS All

Sales/Revenue

Book Value Per Share

Net Operating Cash Flow

Net Profit Margin

Title 201920202021202220232024
Return on Capital Employed xxxxxxxxxxxxxxx5.73 %
Return on Invested Capital xxxxxxxxxxxxxxx5.63 %
Return on Assets xxxxxxxxxxxxxxx3.34 %
Return on Equity xxxxxxxxxxxxxxx5.73 %
Return on Total Capital xxxxxxxxxxxxxxx5.86 %
Free Cash Flow ex dividends xxxxxxxxxxxxxxx8.2 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 xxxxxxxxxxxxxxx0 M
Long Term Debt xxxxxxxxxxxxxxx1 M
Total Debt xxxxxxxxxxxxxxx2 M
Goodwill - Gross xxxxxxxxxxxxxxx-
Cash & Equivalents - Generic xxxxxxxxxxxxxxx33 M
Price To Book Value xxxxxxxxxxxxxxx2.10

Short-Term Debt

Long Term Debt

Total Debt

Goodwill - Gross

Cash & Equivalents - Generic

Price To Book Value

Title 201920202021202220232024
Capex xxxxxxxxxxxxxxx3.4 M
Capex % of Sales xxxxxxxxxxxxxxx1.75 %
Cost of Goods Sold xxxxxxxxxxxxxxx154 M
Selling, General & Admin. Exp & Other xxxxxxxxxxxxxxx39 M
Research & Development xxxxxxxxxxxxxxx0 M
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

0.3

No. Of Recommendations

3
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

Morgan Stanley

25/11/2024

3

Equal-weight

$1.20

33.33%

At the AGM, Adore Beauty presented an updated strategy with over 25 new stores, 40 target locations already established, with estimated upfront capex of -$0.3m-$0.6m per store and a 9-16 month payback.

Management is focused on growing own-brand products through own and wholesale channels.

Morgan Stanley sees a bigger total addressable market with 87.5% of beauty purchased in stores, increased brand awareness, and target earnings of over $13m in FY24 or 27% growth.

The broker remains concerned about execution risks, although the incoming CEO brings extensive experience.

Equal-weight. Target $1.20. Industry view: In-Line.

FORECAST
Morgan Stanley forecasts a full year FY25 dividend of 0.00 cents and EPS of 5.00 cents.
Morgan Stanley forecasts a full year FY26 dividend of 0.00 cents and EPS of 6.00 cents.

UBS

xx/xx/xxxx

3

xxxxxxx

$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

0

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
Access Extra Coverage Research History >

ABY STOCK CHART

FNArena News on ABY

1
FNArena Corporate Results Monitor – 26-08-2024

Aug 26 2024 - Australia
2
FNArena Corporate Results Monitor – 27-02-2024

Feb 27 2024 - Australia
3
Rudi’s View: Outlook 2024, Is History Our Guide?

Nov 08 2023 - Rudi's View
4
FNArena Corporate Results Monitor – 24-08-2023

Aug 24 2023 - Australia
5
Rudi’s View: Awaiting The August Verdict

Aug 02 2023 - Rudi's View

Latest Household & Personal Products News

1
Breville Takes On Trump’s Tariffs

Nov 12 2024 - Australia
2
Breville’s Replacement Cycle Tailwind

Oct 02 2024 - Australia
3
Breville: Struggling

Sep 19 2023 - Technicals
4
Breville: Building Platform For Future Growth

Aug 25 2023 - Australia
5
Shine Comes Off Adore Beauty

Aug 31 2022 - Small Caps
6
BWX: Core Brands, Balance Sheet & Digital For Sale

May 23 2022 - Australia
7
Breville Promises (Lots Of) Growth

Feb 18 2022 - Australia
8
Treasure Chest: BWX Ltd

Nov 26 2021 - Treasure Chest
9
Market Misunderstands Breville’s Strategy

Aug 19 2021 - Australia
10
The Reject Shop (Still) Requires A Leap Of Faith

Jun 09 2021 - Australia