Subscribe

Adairs Limited (ADH.AX)

AUD1.42 +0.00 (+0.00%)
AU ASX Consumer Cyclical Specialty Retail
Address 2 International Court 3179
Scoresby, VIC, AU
CEO Narelle Alison Roseby
IPO 2015-06-17
ISIN AU000000ADH2

Explore sections of this company profile

Description

Adairs Limited, an enterprise established in Scoresby, Australia, in 1918, functions as a specialized purveyor of home furnishing and decorative items throughout Australia and New Zealand. The company manages its operations through three distinct divisions: Adairs, Mocka, and Focus. Its comprehensive product portfolio encompasses a wide array of goods, including bedroom essentials such as bedlinen, bedding, and furniture; bathroom necessities like towels, bath mats, and accessories; and a diverse collection of furniture for bedrooms, offices, living areas, and children's spaces. Furthermore, Adairs provides an assortment of homewares, covering styling elements, kitchenware, pet accessories, and gifting options, alongside a dedicated children's range featuring bedding, décor, toys, and nursery products. These offerings are available under various brands and distributed via online retail channels. The company formally adopted the name Adairs Limited in May 2015, having previously traded as Home & Decor Holdings Pty Ltd.

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
AUD1.42 +0.00 (+0.00%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
814.3K
Beta
1.74
Float Shares
168.25M
Free Float %
94.2%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+7.45% +9.60% +5.38% -27.51% -26.74% -22.60% -49.63% -29.02% -71.34% -44.08% -48.30%
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
1.42
DCF (Unlevered) 7.50 +429.7%
DCF (Levered) 5.78 +308.4%

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 1 0
Buy 2 0
Hold 3 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.10
Safe zone
Piotroski F-Score
5 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
5 / 5
High
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
1 / 5
Low
P/E Score
3 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Specialty Retail: +6.4%
    +4.0% Q4'25: +8.8% (vs Q4'23)
  • EPS growth Specialty Retail: +20.6%
    -22.2% Q4'25: -27.6% (vs Q4'23)
  • FCF margin FCF growth · Specialty Retail: +29.3%
    +6.9% Q4'25: +13.5% (vs Q4'23)
  • EBIT margin Specialty Retail: +5.4%
    +6.9% Q4'25: +8.5% (vs Q4'23)
  • ROIC Specialty Retail: +6.5%
    +5.7% Q4'25: +11.4% (vs Q4'23)
  • Share dilution Specialty Retail: +0.1%
    +1.6% Q4'25: +1.6% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Specialty Retail: 0.14×
    3.05× Q4'25: 1.89× (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 (1.74) × ERP
WACC = 44% × Ke + 56% × Kd (7.8%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 7.50 Current price: 1.42
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 2015
actual
Jun 2016
actual
Jun 2017
actual
Jun 2018
actual
Jun 2019
actual
Jun 2020
actual
Jun 2021
actual
Jun 2022
actual
Jun 2023
actual
Jun 2024
actual
Jun 2025
actual
Jun 2026
6 Rev. Ana.
4 EPS Ana.
Jun 2027
6 Rev. Ana.
4 EPS Ana.
Jun 2028
6 Rev. Ana.
3 EPS Ana.
Jun 2029
4 Rev. Ana.
1 EPS Ana.
Jun 2030
3 Rev. Ana.
1 EPS Ana.
Revenue
210.88M
est: 208.02M (+1.4%)
253.18M
est: 250.15M (+1.2%)
264.96M
est: 264.95M (+0.0%)
314.77M
est: 314.86M (0.0%)
344.43M
est: 342.48M (+0.6%)
388.93M
est: 388.26M (+0.2%)
499.76M
est: 491.05M (+1.8%)
564.48M
est: 564.00M (+0.1%)
621.34M
est: 619.09M (+0.4%)
594.36M
est: 586.51M (+1.3%)
618.09M
est: 615.66M (+0.4%)
646.30M
636.68M – 653.50M
+5.0% YoY
677.87M
667.16M – 702.94M
+4.9% YoY
721.51M
718.37M – 724.64M
+6.4% YoY
836.50M
823.65M – 856.90M
+15.9% YoY
870.62M
857.25M – 891.85M
+4.1% YoY
EBITDA
36.86M
est: 45.88M (-19.7%)
47.70M
est: 2.91M (+1,539.2%)
38.81M
est: 41.12M (-5.6%)
55.04M
est: 34.38M (+60.1%)
54.63M
est: 47.55M (+14.9%)
94.18M
est: 48.06M (+96.0%)
150.48M
est: 60.95M (+146.9%)
118.91M
est: 65.11M (+82.6%)
132.05M
est: 70.04M (+88.5%)
126.56M
est: 74.09M (+70.8%)
102.36M
est: 135.67M (-24.6%)
142.55M
140.43M – 144.14M
+5.1% YoY
149.52M
147.15M – 155.05M
+4.9% YoY
159.14M
158.45M – 159.83M
+6.4% YoY
184.51M
181.67M – 189.00M
+15.9% YoY
192.03M
189.08M – 196.71M
+4.1% YoY
EBIT
33.00M
est: 26.22M (+25.9%)
40.83M
est: 5.55M (+635.4%)
30.87M
est: 41.12M (-24.9%)
45.31M
est: 34.38M (+31.8%)
43.52M
est: 47.55M (-8.5%)
54.86M
est: 48.06M (+14.2%)
98.88M
est: 60.95M (+62.2%)
67.62M
est: 65.11M (+3.9%)
73.57M
est: 70.04M (+5.0%)
66.24M
est: 74.09M (-10.6%)
42.40M
est: 77.52M (-45.3%)
81.46M
80.24M – 82.36M
+5.1% YoY
85.44M
84.09M – 88.59M
+4.9% YoY
90.93M
90.54M – 91.33M
+6.4% YoY
105.43M
103.81M – 108.00M
+15.9% YoY
109.73M
108.04M – 112.40M
+4.1% YoY
Net Income
2.94M
est: 22.93M (-87.2%)
27.17M
est: 895.9K (+2,933.0%)
21.02M
est: 28.78M (-27.0%)
30.56M
est: 24.99M (+22.3%)
29.64M
est: 33.17M (-10.6%)
35.28M
est: 33.69M (+4.7%)
63.74M
est: 40.73M (+56.5%)
44.89M
est: 43.51M (+3.2%)
37.84M
est: 37.84M (+0.0%)
31.09M
est: 31.09M (+0.0%)
25.68M
est: 34.45M (-25.5%)
32.88M
28.86M – 36.91M
-4.6% YoY
37.48M
33.60M – 41.37M
+14.0% YoY
42.42M
40.84M – 49.48M
+13.2% YoY
83.11M
81.45M – 85.74M
+95.9% YoY
86.14M
84.42M – 88.87M
+3.7% YoY
SGA
84.50M
est: 49.68M (+70.1%)
96.80M
est: 105.93M (-8.6%)
106.35M
est: 107.77M (-1.3%)
120.02M
est: 126.43M (-5.1%)
129.70M
est: 130.25M (-0.4%)
99.69M
est: 148.27M (-32.8%)
121.49M
est: 115.09M (+5.6%)
136.56M
est: 122.95M (+11.1%)
142.34M
est: 132.27M (+7.6%)
141.91M
est: 139.91M (+1.4%)
149.08M
est: 146.90M (+1.5%)
154.35M
152.05M – 156.06M
+5.1% YoY
161.89M
159.33M – 167.87M
+4.9% YoY
172.31M
171.56M – 173.05M
+6.4% YoY
199.77M
196.70M – 204.64M
+15.9% YoY
207.92M
204.72M – 212.99M
+4.1% YoY
EPS
0.02
est: 0.13 (-84.9%)
0.16
est: 0.16 (+0.0%)
0.13
est: 0.12 (+5.3%)
0.18
est: 0.18 (-2.5%)
0.18
est: 0.17 (+3.2%)
0.21
est: 0.20 (+4.8%)
0.38
est: 0.43 (-11.2%)
0.26
est: 0.29 (-9.5%)
0.22
est: 0.23 (-3.9%)
0.18
est: 0.19 (-5.0%)
0.15
est: 0.19 (-21.9%)
0.18
0.16 – 0.21
-7.4% YoY
0.21
0.19 – 0.23
+18.4% YoY
0.25
0.23 – 0.28
+19.7% YoY
0.47
0.46 – 0.48
+84.8% YoY
0.48
0.47 – 0.50
+3.7% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B+ 3/5 5/5 3/5 4/5 1/5 3/5 3/5
2026-05-28 B+ 3/5 5/5 3/5 4/5 1/5 3/5 3/5
2026-05-27 B+ 3/5 5/5 3/5 4/5 1/5 3/5 3/5
2026-05-26 B+ 3/5 5/5 3/5 4/5 1/5 3/5 3/5
2026-05-25 B+ 3/5 5/5 3/5 4/5 1/5 3/5 3/5
2026-05-22 B+ 3/5 5/5 3/5 4/5 1/5 3/5 3/5
2026-05-21 B+ 3/5 5/5 3/5 4/5 1/5 3/5 3/5
2026-05-20 B+ 3/5 5/5 3/5 4/5 1/5 3/5 3/5
2026-05-19 B+ 3/5 5/5 3/5 4/5 1/5 3/5 3/5
2026-05-18 B+ 3/5 5/5 3/5 4/5 1/5 3/5 3/5
2026-05-15 B+ 3/5 5/5 3/5 4/5 1/5 3/5 3/5
2026-05-14 B+ 3/5 5/5 3/5 4/5 1/5 3/5 3/5
2026-05-13 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-05-12 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-05-11 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-05-08 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-05-07 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-05-06 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-05-05 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-05-04 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-05-01 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-04-30 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-04-29 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-04-28 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-04-27 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-04-24 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-04-23 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-04-22 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-04-21 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-04-20 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-04-17 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-04-16 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
134.58M
OE per share TTM
0.75
Owner's Yield
55.50%
Maintenance CapEx ratio
11.84%
Maint CapEx / Avg PPE
29.7%

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 Held by 18 ETFs 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
90.4K
Shares Outstanding
178.61M

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
Narelle Alison Roseby Group MD, Chief Executive Officer & Director 552.6K female
Catherine Williamson Chief Executive Officer of Mocka
Christopher Sage Group General Manager of People and Culture male
Jamie Adamson Head of Investor Relations male
Jordan Gove Group Head of Risk & Compliance
Julian Fogarty Chief Information Officer male
Marty Li Head of eCommerce & Omni-Channel
Matt Edmonds Group CFO & Joint Company Secretary male
Candice Deale Chief Executive Officer of Focus on Furniture female
Simon Day Group Head of Property
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 yield history

Dividend history

Earnings history

Earnings reports

Stock splits