Subscribe

Dusk Group Limited (DSK.AX)

AUD0.75 -0.01 (-1.32%)
AU ASX Consumer Cyclical Specialty Retail
Address Building 1 2015
Alexandria, NSW, AU
CEO Vladislav Yakubson
Website dusk.com.au
IPO 2020-11-01
ISIN AU0000109662

Explore sections of this company profile

Description

Dusk Group Limited operates as an Australian omni-channel specialty retailer, primarily dedicated to home fragrance items. Its extensive product range encompasses a variety of candles, including novelty, scented, unscented, taper, tealight, and votive options, alongside essential candle accessories such as holders and wax melts. Beyond candles, Dusk offers a broad selection of home fragrance solutions, including essential oils, mood reed refills, incense, fragrant oils, room and linen sprays, pillow mists, and fragrant gel gems. Additionally, it supplies numerous types of diffusers, such as MoodMist, ultrasonic, glass, resin, ceramic, oil, mood reed, artisan reed, aromatherapy, and compact mini diffusers. Further diversifying its offerings, Dusk features plant therapy essential oils and complementary sets. Its comprehensive collection of candle holders includes designs like tealight, votive, hurricanes, lanterns, pillar, and taper holders, alongside plates, tray sets, and various accessories. Customers can also find oil burners, candle care items, storage solutions, and convenient gift cards and packs. The company conducts its business through both brick-and-mortar retail locations and e-commerce platforms, all unified under the distinctive 'dusk' brand. Established in 2014, its corporate headquarters are situated in Alexandria, 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
AUD0.75 -0.01 (-1.32%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
90.6K
Beta
1.07
Float Shares
52.03M
Free Float %
83.6%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+2.04% +2.04% -1.32% -19.79% -10.18% -2.60% -12.79% -34.21% -80.52% -55.62% -55.62%
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
0.75
DCF (Unlevered) 7.30 +873.5%
DCF (Levered) 7.94 +958.8%

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) 100% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 1 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
4.34
Safe zone
Piotroski F-Score
6 / 9
Average
MOAT Score
3 / 10
No MOAT
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
4 / 5
High
ROA Score
4 / 5
High
D/E Score
1 / 5
Low
P/E Score
4 / 5
High
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • ✓
    Revenue growth Specialty Retail: +6.4%
    +7.8% ★ Q4'25: +18.0% (vs Q4'23)
  • ✓
    EPS growth Specialty Retail: +20.6%
    +4.4% Q4'25: +23.1% (vs Q4'23)
  • ✓
    FCF margin FCF growth · Specialty Retail: +29.3%
    +0.9% Q4'25: +28.5% (vs Q4'23)
  • ✗
    EBIT margin Specialty Retail: +5.4%
    +6.3% ★ Q4'25: +17.1% (vs Q4'23)
  • ✗
    ROIC Specialty Retail: +6.5%
    +10.8% ★ Q4'25: +64.0% (vs Q4'23)
  • ✓
    Share dilution Specialty Retail: +0.1%
    -1.2% ★ Q4'25: -0.4% (vs Q4'23)
  • ✗
    Debt / EBITDA Net debt/EBITDA · Specialty Retail: 0.14×
    3.24× Q4'25: 0.62× (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 (1.08) × ERP
WACC = 55% × Ke + 45% × Kd (10.2%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
—
Intrinsic value (base): 7.30 Current price: 0.75
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
2 Rev. Ana.
1 EPS Ana. 		Jun 2027
2 Rev. Ana.
2 EPS Ana. 		Jun 2028
2 Rev. Ana.
2 EPS Ana. 		Jun 2029
1 Rev. Ana.
1 EPS Ana. 		Jun 2030
1 Rev. Ana.
1 EPS Ana.
Revenue
148.62M
est: 152.62M (-2.6%)
138.39M
est: 136.66M (+1.3%)
137.62M
est: 136.17M (+1.1%)
127.44M
est: 126.20M (+1.0%)
137.36M
est: 138.65M (-0.9%)
145.35M
144.85M – 145.85M
+4.8% YoY
152.30M
150.65M – 153.95M
+4.8% YoY
161.30M
160.14M – 162.46M
+5.9% YoY
185.82M
184.48M – 187.15M
+15.2% YoY
191.39M
190.01M – 192.77M
+3.0% YoY
EBITDA
50.07M
est: 38.67M (+29.5%)
46.84M
est: 34.63M (+35.3%)
38.75M
est: 34.50M (+12.3%)
28.68M
est: 31.98M (-10.3%)
11.68M
est: 35.13M (-66.8%)
36.83M
36.70M – 36.96M
+4.8% YoY
38.59M
38.17M – 39.01M
+4.8% YoY
40.87M
40.58M – 41.17M
+5.9% YoY
47.08M
46.74M – 47.42M
+15.2% YoY
48.50M
48.15M – 48.85M
+3.0% YoY
EBIT
31.36M
est: 22.07M (+42.1%)
26.56M
est: 19.76M (+34.4%)
16.78M
est: 19.69M (-14.8%)
9.48M
est: 18.25M (-48.0%)
8.63M
est: 20.05M (-57.0%)
21.02M
20.95M – 21.09M
+4.8% YoY
22.03M
21.79M – 22.27M
+4.8% YoY
23.33M
23.16M – 23.50M
+5.9% YoY
26.87M
26.68M – 27.07M
+15.2% YoY
27.68M
27.48M – 27.88M
+3.0% YoY
Net Income
21.86M
est: 26.75M (-18.3%)
18.48M
est: 17.99M (+2.7%)
11.59M
est: 11.20M (+3.4%)
4.27M
est: 4.48M (-4.8%)
4.40M
est: 5.42M (-18.7%)
5.79M
5.76M – 5.82M
+6.9% YoY
7.50M
7.20M – 7.56M
+29.5% YoY
8.19M
8.16M – 8.22M
+9.2% YoY
11.90M
11.79M – 12.02M
+45.4% YoY
12.29M
12.18M – 12.41M
+3.2% YoY
SGA
37.21M
est: 48.51M (-23.3%)
39.15M
est: 43.44M (-9.9%)
43.43M
est: 43.28M (+0.3%)
46.79M
est: 40.11M (+16.6%)
51.28M
est: 44.07M (+16.4%)
46.20M
46.04M – 46.36M
+4.8% YoY
48.41M
47.89M – 48.93M
+4.8% YoY
51.27M
50.90M – 51.64M
+5.9% YoY
59.06M
58.64M – 59.49M
+15.2% YoY
60.84M
60.40M – 61.27M
+3.0% YoY
EPS
0.35
est: 0.43 (-18.5%)
0.30
est: 0.29 (+3.8%)
0.19
est: 0.18 (+5.6%)
0.07
est: 0.07 (-4.9%)
0.07
est: 0.09 (-18.7%)
0.09
0.09 – 0.09
+6.9% YoY
0.12
0.12 – 0.12
+27.4% YoY
0.13
0.13 – 0.13
+11.0% YoY
0.19
0.19 – 0.19
+45.4% YoY
0.20
0.20 – 0.20
+3.2% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5
2026-05-28 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5
2026-05-27 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5
2026-05-26 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5
2026-05-25 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5
2026-05-22 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5
2026-05-21 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5
2026-05-20 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5
2026-05-19 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5
2026-05-18 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5
2026-05-15 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5
2026-05-14 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5
2026-05-13 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5
2026-05-12 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5
2026-05-11 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5
2026-05-08 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5
2026-05-07 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5
2026-05-06 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5
2026-05-05 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5
2026-05-04 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5
2026-05-01 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5
2026-04-30 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5
2026-04-29 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5
2026-04-28 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5
2026-04-27 A 4/5 5/5 4/5 5/5 1/5 4/5 4/5
2026-04-24 A 4/5 5/5 4/5 5/5 1/5 4/5 4/5
2026-04-23 A 4/5 5/5 4/5 5/5 1/5 4/5 4/5
2026-04-22 A 4/5 5/5 4/5 5/5 1/5 4/5 4/5
2026-04-21 A 4/5 5/5 4/5 5/5 1/5 4/5 4/5
2026-04-20 A 4/5 5/5 4/5 5/5 1/5 4/5 4/5
2026-04-17 A 4/5 5/5 4/5 5/5 1/5 4/5 4/5
2026-04-16 A 4/5 5/5 4/5 5/5 1/5 4/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
54.13M
OE per share TTM
0.85
Owner's Yield
115.90%
Maintenance CapEx ratio
20.83%
Maint CapEx / Avg PPE
28.2%

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
30.7K
Shares Outstanding
62.27M

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
Vladislav Yakubson MD, Chief Executive Officer & Executive Director 704.9K male
Gordon Squire Company Secretary & Chief Financial Officer 381.8K male
Julie Comninos Joint Company Secretary — —
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

Related companies

Largest companies in Specialty Retail