Subscribe

Adore Beauty Group Limited (ABY.AX)

AUD0.28 -0.01 (-3.45%)
AU ASX Consumer Cyclical Specialty Retail
Address 324 St Kilda Road 3006
Southbank, VIC, AU
CEO Sacha Laing
Website adorebeautygroup.com.au
IPO 2020-10-22
ISIN AU0000109506

Explore sections of this company profile

Also trades on Australian Securities Exchange · ABY.AX (AUD) Other OTC · ADBGF (USD)
Description

Adore Beauty Group Limited operates an integrated content, marketing, and e-commerce retail platform in Australia and New Zealand. The company engages in the retail of beauty and personal care products, including skin, hair, make up, accessories, and others, as well as wellness and fragrance products under various brands. It also offers Beauty IQ, an editorial content platform that offers beauty news, reviews, tips, and expert how-to articles to educate the customers on purchasing decisions. The company distributes its products through online channels and retail stores. Adore Beauty Group Limited was founded in 2000 and is headquartered in Southbank, Australia.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
AUD0.28 -0.01 (-3.45%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
313.4K
Beta
1.20
Float Shares
28.24M
Free Float %
30.1%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+6.56% +1.56% -16.67% -32.29% -74.41% -74.41% -53.90% -67.82% -92.13% -95.30% -95.30%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
0.28
DCF (Unlevered) 0.42 +50.3%
DCF (Levered) 1.65 +489.4%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 50% Bullish
Rating 2026-05 Change
Strong Buy 0 -1
Buy 1 0
Hold 1 +1
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
4.18
Safe zone
Piotroski F-Score
4 / 9
Average
MOAT Score
3 / 10
No MOAT
Composite Rating
B-
Overall Score
2 / 5
Medium
DCF Score
5 / 5
High
ROE Score
2 / 5
Medium
ROA Score
3 / 5
Medium
D/E Score
1 / 5
Low
P/E Score
1 / 5
Low
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • ✗
    Revenue growth Specialty Retail: +6.4%
    +1.6% Q4'25: +11.2% (vs Q4'23)
  • ✗
    EPS growth Specialty Retail: +20.6%
    -66.4% Q4'25: -80.6% (vs Q4'23)
  • ✓
    FCF margin FCF growth · Specialty Retail: +29.3%
    +2.8% Q4'25: -4.8% (vs Q4'23)
  • ✗
    EBIT margin Specialty Retail: +5.4%
    +2.1% Q4'25: +1.1% (vs Q4'23)
  • ✗
    ROIC Specialty Retail: +6.5%
    +6.6% ★ Q4'25: +3.6% (vs Q4'23)
  • ✗
    Share dilution Specialty Retail: +0.1%
    +3.3% Q4'25: +1.1% (vs Q4'23)
  • ✓
    Debt / EBITDA Net debt/EBITDA · Specialty Retail: 0.14×
    2.26× ★ Q4'25: 2.41× (vs Q4'23)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
▶ WACC components (optional)
Ke (Cost of Equity) = Rf + β (1.20) × ERP
WACC = 75% × Ke + 25% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
—
Intrinsic value (base): 0.42 Current price: 0.28
Enterprise Value: — Equity Value: — Terminal Value: — TV as % of EV: —

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Jun 2021
actual 		Jun 2022
actual 		Jun 2023
actual 		Jun 2024
actual 		Jun 2025
actual 		Jun 2026
1 Rev. Ana.
1 EPS Ana. 		Jun 2027
1 Rev. Ana.
1 EPS Ana. 		Jun 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
179.28M
est: 175.92M (+1.9%)
199.66M
est: 202.80M (-1.5%)
182.18M
est: 175.80M (+3.6%)
195.72M
est: 195.74M (0.0%)
198.82M
est: 211.41M (-6.0%)
212.60M
212.60M – 212.60M
+0.6% YoY
231.40M
231.40M – 231.40M
+8.8% YoY
245.40M
245.40M – 245.40M
+6.1% YoY
EBITDA
1.67M
est: 3.24M (-48.4%)
5.36M
est: 3.74M (+43.5%)
883.0K
est: 3.24M (-72.7%)
5.45M
est: 7.33M (-25.7%)
4.62M
est: 7.92M (-41.6%)
7.96M
7.96M – 7.96M
+0.6% YoY
8.67M
8.67M – 8.67M
+8.8% YoY
9.19M
9.19M – 9.19M
+6.1% YoY
EBIT
171.0K
est: 1.65M (-89.7%)
3.51M
est: 1.91M (+84.0%)
-1.27M
est: 1.65M (-176.6%)
2.92M
est: 7.50M (-61.1%)
4.07M
est: 8.10M (-49.8%)
8.14M
8.14M – 8.14M
+0.6% YoY
8.86M
8.86M – 8.86M
+8.8% YoY
9.40M
9.40M – 9.40M
+6.1% YoY
Net Income
845.0K
est: 1.94M (-56.5%)
2.38M
est: 2.03M (+17.3%)
-559.0K
est: -368.7K (-51.6%)
2.18M
est: 1.32M (+64.6%)
761.0K
est: 4.85M (-84.3%)
-388.1K
-388.1K – -388.1K
-108.0% YoY
1.46M
1.46M – 1.46M
+475.0% YoY
4.07M
4.07M – 4.07M
+180.0% YoY
SGA
41.31M
est: 42.19M (-2.1%)
48.25M
est: 48.64M (-0.8%)
45.29M
est: 42.16M (+7.4%)
47.25M
est: 46.95M (+0.6%)
47.14M
est: 50.70M (-7.0%)
50.99M
50.99M – 50.99M
+0.6% YoY
55.50M
55.50M – 55.50M
+8.8% YoY
58.86M
58.86M – 58.86M
+6.1% YoY
EPS
0.01
est: 0.02 (-55.0%)
0.03
est: 0.02 (+21.1%)
-0.01
est: 0.00 (-57.9%)
0.02
est: 0.02 (+27.8%)
0.01
est: 0.05 (-83.8%)
0.00
0.00 – 0.00
-108.0% YoY
0.02
0.02 – 0.02
+475.0% YoY
0.04
0.04 – 0.04
+180.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B- 2/5 5/5 2/5 3/5 1/5 1/5 2/5
2026-05-28 B- 2/5 5/5 2/5 3/5 1/5 1/5 2/5
2026-05-27 B- 2/5 5/5 2/5 3/5 1/5 1/5 2/5
2026-05-26 B- 2/5 5/5 2/5 3/5 1/5 1/5 2/5
2026-05-25 B- 2/5 5/5 2/5 3/5 1/5 1/5 2/5
2026-05-22 B- 2/5 5/5 2/5 3/5 1/5 1/5 2/5
2026-05-21 B- 2/5 5/5 2/5 3/5 1/5 1/5 2/5
2026-05-20 B- 2/5 5/5 2/5 3/5 1/5 1/5 2/5
2026-05-19 B- 2/5 5/5 2/5 3/5 1/5 1/5 2/5
2026-05-18 B- 2/5 5/5 2/5 3/5 1/5 1/5 2/5
2026-05-15 B- 2/5 5/5 2/5 3/5 1/5 1/5 2/5
2026-05-14 B- 2/5 5/5 2/5 3/5 1/5 1/5 2/5
2026-05-13 B- 2/5 5/5 2/5 3/5 1/5 1/5 2/5
2026-05-12 B- 2/5 5/5 2/5 3/5 1/5 1/5 2/5
2026-05-11 B- 2/5 5/5 2/5 3/5 1/5 1/5 2/5
2026-05-08 B- 2/5 5/5 2/5 3/5 1/5 1/5 2/5
2026-05-07 B- 2/5 5/5 2/5 3/5 1/5 1/5 2/5
2026-05-06 B- 2/5 5/5 2/5 3/5 1/5 1/5 2/5
2026-05-05 B- 2/5 5/5 2/5 3/5 1/5 1/5 2/5
2026-05-04 B- 2/5 5/5 2/5 3/5 1/5 1/5 2/5
2026-05-01 B- 3/5 5/5 2/5 4/5 1/5 1/5 2/5
2026-04-30 B- 3/5 5/5 2/5 4/5 1/5 1/5 2/5
2026-04-29 B- 3/5 5/5 2/5 4/5 1/5 1/5 2/5
2026-04-28 B- 3/5 5/5 2/5 4/5 1/5 1/5 2/5
2026-04-27 B- 3/5 5/5 2/5 4/5 1/5 1/5 2/5
2026-04-24 B- 3/5 5/5 2/5 4/5 1/5 1/5 2/5
2026-04-23 B- 3/5 5/5 2/5 4/5 1/5 1/5 2/5
2026-04-22 B- 3/5 5/5 2/5 4/5 1/5 1/5 2/5
2026-04-21 B- 3/5 5/5 2/5 4/5 1/5 1/5 2/5
2026-04-20 B- 3/5 5/5 2/5 4/5 1/5 1/5 2/5
2026-04-17 B- 3/5 5/5 2/5 4/5 1/5 1/5 2/5
2026-04-16 B- 3/5 5/5 2/5 4/5 1/5 1/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-1.83M
OE per share TTM
-0.02
Owner's Yield
-5.98%
Maintenance CapEx ratio
3,648.33%
Maint CapEx / Avg PPE
2.3%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
—
Total invested
—
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
23.8K
Shares Outstanding
93.96M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Sacha Laing Chief Executive Officer 740.6K male
Gareth Williams Chief Technology Officer — male
Marcus Crowe FCIS CFO & Joint Company Secretary — male
Anna Sandham Joint Company Secretary — female
Nicole Speers Head of People & Culture — —
Sarah Mullen Chief Operations Officer — female
Nicola Clement Chief Experience Officer — female
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend history

Earnings history

Earnings reports

Stock splits

Related companies

Largest companies in Specialty Retail