Projected Income Statement: Universal Corporation

Forecast Balance Sheet: Universal Corporation

Fiscal Period: March 2025 2026 2027 2028
Net Debt - - - -
Change - - - -
Announcement Date 29/05/25 28/05/26 - -
Estimates

Cash Flow Forecast: Universal Corporation

Fiscal Period: March 2026 2027 2028
CAPEX 1 48.83 60.9 55
Change - 24.72% -9.69%
Free Cash Flow (FCF) 1 80.27 176.3 228.3
Change - 119.63% 29.5%
Announcement Date 28/05/26 - -
1USD in Million
Estimates

Forecast Financial Ratios: Universal Corporation

Fiscal Period: March 2025 2026 2027 2028

Profitability

    
EBITDA Margin (%) - 9.17% 9.12% 10.33%
EBIT Margin (%) - 5.76% 7.1% 8.36%
EBT Margin (%) - 3.51% 4.56% 5.89%
Net margin (%) - 1.12% 2.92% 3.49%
FCF margin (%) - 2.74% 6.47% 8.04%
FCF / Net Income (%) - 245.95% 221.48% 230.37%

Profitability

    
ROA - - - -
ROE - - 5.6% -

Financial Health

    
Leverage (Debt/EBITDA) - - - -
Debt / Free cash flow - - - -

Capital Intensity

    
CAPEX / Current Assets (%) - 1.67% 2.24% 1.94%
CAPEX / EBITDA (%) - 18.21% 24.5% 18.75%
CAPEX / FCF (%) - 60.83% 34.54% 24.09%

Items per share

    
Cash flow per share 1 - - - -
Change - - - -
Dividend per Share 1 - - - -
Change - - - -
Book Value Per Share 1 - - - -
Change - - - -
EPS 1 3.78 1.3 3.18 3.95
Change - -65.61% 144.62% 24.21%
Nbr of stocks (in thousands) 24,693 24,923 24,899 24,899
Announcement Date 29/05/25 28/05/26 - -
1USD
Estimates
2027 *2028 *
P/E 14.2x 11.4x
PBR - -
EV / Sales 0.41x 0.39x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Trader
-
Investor
-
Global
-
Quality
-
ESG MSCI
AA

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. UVV Stock
  4. Financials Universal Corporation