Universal (UVV) Financials

Universal logo
$53.64 +0.47 (+0.89%)
As of 03:34 PM Eastern
This is a fair market value price provided by Massive. Learn more.
Annual Income Statements for Universal

Annual Income Statements for Universal

This table shows Universal's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Period end date 3/31/2016 3/31/2017 3/31/2018 3/31/2019 3/31/2020 3/31/2021 3/31/2022 3/31/2023 3/31/2024 3/31/2025 3/31/2026
Net Income / (Loss) Attributable to Common Shareholders
94 21 106 104 72 87 87 124 120 95 33
Consolidated Net Income / (Loss)
118 113 116 110 78 96 104 130 133 113 56
Net Income / (Loss) Continuing Operations
118 113 116 110 78 96 104 130 133 113 56
Total Pre-Tax Income
173 169 167 151 113 126 142 142 164 154 103
Total Operating Income
182 178 171 161 126 148 160 181 222 233 168
Total Gross Profit
407 395 372 407 357 386 409 458 536 549 512
Total Revenue
2,120 2,071 2,034 2,227 1,910 1,983 2,104 2,570 2,749 2,947 2,924
Operating Revenue
2,120 2,071 2,034 2,227 1,910 1,983 2,104 2,570 2,749 2,947 2,924
Total Cost of Revenue
1,713 1,677 1,662 1,821 1,553 1,597 1,695 2,112 2,212 2,399 2,412
Operating Cost of Revenue
1,713 1,677 1,662 1,821 1,553 1,597 1,695 2,112 2,212 2,399 2,412
Total Operating Expenses
226 216 201 245 230 238 249 277 314 316 344
Selling, General & Admin Expense
227 212 201 225 223 220 241 277 311 305 301
Impairment Charge
- - - - - - - - 0.00 0.00 41
Restructuring Charge
2.39 4.36 0.00 20 7.54 23 10 0.00 3.52 11 1.83
Other Special Charges / (Income)
- - - - - - - 0.00 0.00 - 0.00
Total Other Income / (Expense), net
-9.07 -9.16 -4.15 -9.85 -13 -22 -18 -39 -58 -79 -66
Interest Expense
16 16 16 18 20 25 28 49 66 80 74
Interest & Investment Income
6.60 7.17 11 6.83 5.79 3.31 7.01 8.41 5.26 13 5.39
Other Income / (Expense), net
- -0.05 0.66 0.83 0.99 -0.44 2.69 1.79 3.08 -12 2.85
Income Tax Expense
54 57 51 41 35 29 39 12 31 41 47
Net Income / (Loss) Attributable to Noncontrolling Interest
9.13 6.20 11 6.01 6.32 8.90 17 6.18 13 18 23
Basic Earnings per Share
$4.16 $0.89 $4.18 $4.14 $2.87 $3.55 $3.50 $5.01 $4.81 $3.81 $1.30
Weighted Average Basic Shares Outstanding
22.68M 23.43M 25.27M 25.13M 24.98M 24.66M 24.76M 24.77M 24.85M 24.95M 25.04M
Diluted Earnings per Share
$3.92 $0.88 $4.14 $4.11 $2.86 $3.53 $3.47 $4.97 $4.78 $3.78 $1.30
Weighted Average Diluted Shares Outstanding
27.83M 23.77M 25.51M 25.33M 25.11M 24.79M 24.92M 24.94M 25.04M 25.13M 25.17M
Weighted Average Basic & Diluted Shares Outstanding
22.70M 23.50M 25.30M 25.20M 24.43M 24.51M 24.56M 24.56M 24.57M 24.72M 24.92M
Cash Dividends to Common per Share
$2.10 $2.14 $2.18 $3.00 $3.04 $3.08 $3.12 $3.16 $3.20 $3.24 $3.28

Quarterly Income Statements for Universal

This table shows Universal's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026 Q4 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Income / (Loss) Attributable to Common Shareholders
28 53 40 0.13 26 60 9.34 8.50 34 33 -43
Consolidated Net Income / (Loss)
31 61 46 -2.82 34 68 14 14 35 42 -35
Net Income / (Loss) Continuing Operations
31 61 46 -2.82 34 68 14 14 35 42 -35
Total Pre-Tax Income
39 76 56 -2.10 48 88 21 20 46 67 -30
Total Operating Income
55 87 68 17 69 104 43 34 68 82 -15
Total Gross Profit
132 167 151 96 143 194 116 114 140 160 98
Total Revenue
638 822 771 597 711 937 702 594 754 861 715
Operating Revenue
638 822 771 597 711 937 702 594 754 861 715
Total Cost of Revenue
507 655 620 501 568 744 586 480 614 702 617
Operating Cost of Revenue
507 655 620 501 568 744 586 480 614 702 617
Total Operating Expenses
76 79 83 79 74 90 73 80 72 78 113
Selling, General & Admin Expense
74 79 83 79 64 90 73 79 72 77 72
Total Other Income / (Expense), net
-16 -12 -13 -19 -21 -16 -22 -14 -22 -15 -15
Interest Expense
17 16 18 21 21 19 18 18 20 17 19
Interest & Investment Income
0.24 3.10 4.72 0.95 -0.35 2.77 -4.89 3.08 -1.78 1.62 2.48
Other Income / (Expense), net
0.73 0.73 0.91 0.46 0.46 0.47 1.18 0.59 0.58 0.58 1.10
Income Tax Expense
8.44 14 9.61 0.73 14 20 6.39 5.34 11 25 4.81
Net Income / (Loss) Attributable to Noncontrolling Interest
2.66 8.07 5.74 -2.95 8.03 8.16 4.99 5.87 0.63 8.34 8.52
Basic Earnings per Share
$1.13 $2.14 $1.62 $0.01 $1.04 $2.39 $0.37 $0.34 $1.36 $1.33 ($1.73)
Weighted Average Basic Shares Outstanding
24.87M 24.85M 24.85M 24.88M 24.95M 24.98M 24.95M 25.00M 25.04M 25.06M 25.04M
Diluted Earnings per Share
$1.12 $2.12 $1.62 $0.01 $1.03 $2.37 $0.37 $0.34 $1.36 $1.32 ($1.72)
Weighted Average Diluted Shares Outstanding
25.02M 25.06M 25.04M 25.07M 25.14M 25.14M 25.13M 25.13M 25.18M 25.19M 25.17M
Weighted Average Basic & Diluted Shares Outstanding
24.56M 24.57M 24.57M 24.69M - - 24.72M 24.89M 24.92M 24.92M 24.92M

Annual Cash Flow Statements for Universal

This table details how cash moves in and out of Universal's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Period end date 3/31/2016 3/31/2017 3/31/2018 3/31/2019 3/31/2020 3/31/2021 3/31/2022 3/31/2023 3/31/2024 3/31/2025 3/31/2026
Net Change in Cash & Equivalents
71 -35 -50 63 -190 96 -116 -23 -9.10 205 -198
Net Cash From Operating Activities
187 250 81 165 11 220 45 -11 -75 327 129
Net Cash From Continuing Operating Activities
187 250 81 165 11 220 45 1.23 -75 327 129
Net Income / (Loss) Continuing Operations
118 113 116 110 78 96 104 130 133 113 56
Consolidated Net Income / (Loss)
118 113 116 110 78 96 104 130 133 113 56
Depreciation Expense
37 36 35 37 38 45 53 57 58 60 53
Non-Cash Adjustments To Reconcile Net Income
53 26 9.46 41 33 36 49 24 43 46 113
Changes in Operating Assets and Liabilities, net
-21 76 -79 -24 -139 43 -160 -210 -309 108 -93
Net Cash From Investing Activities
-51 -34 -27 -35 -106 -217 -143 -50 -60 -59 -43
Net Cash From Continuing Investing Activities
-51 -34 -27 -35 -106 -217 -143 -50 -60 -59 -43
Purchase of Property, Plant & Equipment
-47 -36 -34 -39 -35 -66 -53 -55 -66 -63 -49
Sale of Property, Plant & Equipment
2.98 2.17 5.19 2.06 8.55 11 13 1.08 2.26 3.78 5.87
Divestitures
- - - - - 0.00 0.00 3.25 3.76 0.00 0.00
Net Cash From Financing Activities
-65 -251 -105 -66 -94 91 -17 39 126 -63 -284
Net Cash From Continuing Financing Activities
-65 -251 -105 -66 -94 91 -17 27 126 -63 -284
Repayment of Debt
-2.94 -7.79 -21 -47 21 -1.95 -3.17 -30 -3.61 -3.72 -102
Repurchase of Common Equity
0.00 0.00 -22 -1.44 -33 0.00 -3.05 -3.45 -4.74 0.00 0.00
Payment of Dividends
-67 -65 -62 -76 -82 -86 -90 -88 -89 -97 -100
Issuance of Debt
4.88 0.00 0.00 53 0.00 179 79 148 223 38 -81
Other Financing Activities, net
- 0.00 0.00 5.43 - 0.00 0.00 - 0.00 0.00 -0.99
Other Net Changes in Cash
- - - - -0.51 1.26 -1.03 -1.00 -0.14 -0.40 0.26
Cash Interest Paid
16 16 16 16 19 24 27 50 61 75 72
Cash Income Taxes Paid
39 37 58 45 31 36 33 49 38 38 43

Quarterly Cash Flow Statements for Universal

This table details how cash moves in and out of Universal's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026 Q4 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Change in Cash & Equivalents
19 -26 -19 46 -22 135 45 -82 -90 -3.43 -23
Net Cash From Operating Activities
114 -57 -28 -62 15 216 159 -205 33 114 187
Net Cash From Continuing Operating Activities
114 -57 -28 -62 15 216 159 -205 33 114 187
Net Income / (Loss) Continuing Operations
31 61 46 -2.82 34 68 14 14 35 42 -35
Consolidated Net Income / (Loss)
31 61 46 -2.82 34 68 14 14 35 42 -35
Depreciation Expense
14 15 14 15 15 15 15 14 14 13 13
Non-Cash Adjustments To Reconcile Net Income
9.72 8.33 5.84 15 6.99 24 0.75 -0.29 17 15 82
Changes in Operating Assets and Liabilities, net
60 -142 -94 -89 -41 109 128 -233 -32 45 127
Net Cash From Investing Activities
-11 -14 -18 -22 -16 -15 -5.97 -12 -8.31 -13 -9.25
Net Cash From Continuing Investing Activities
-11 -14 -18 -22 -16 -15 -5.97 -12 -8.31 -13 -9.25
Purchase of Property, Plant & Equipment
-15 -15 -18 -23 -16 -16 -7.72 -12 -9.05 -19 -8.53
Sale of Property, Plant & Equipment
0.39 1.22 0.33 0.87 0.55 0.62 1.75 0.14 0.74 5.72 -0.73
Net Cash From Financing Activities
-84 45 28 131 -21 -64 -108 135 -114 -104 -201
Net Cash From Continuing Financing Activities
-84 45 28 131 -21 -64 -108 135 -114 -104 -201
Repayment of Debt
-0.07 -0.01 -0.63 -3.40 -0.32 - 0.00 -4.02 -3.71 -94 -0.07
Payment of Dividends
-21 -20 -24 -28 -21 -24 -25 -27 -27 -20 -25
Issuance of Debt
-58 65 53 162 -0.53 -41 -83 166 -83 11 -175
Other Net Changes in Cash
-0.37 0.45 -0.22 -0.32 0.35 -0.73 0.30 0.71 -0.16 0.04 -0.33

Annual Balance Sheets for Universal

This table presents Universal's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Period end date 3/31/2016 3/31/2017 3/31/2018 3/31/2019 3/31/2020 3/31/2021 3/31/2022 3/31/2023 3/31/2024 3/31/2025 3/31/2026
Total Assets
2,231 2,123 2,169 2,133 2,121 2,342 2,586 2,639 2,937 2,990 2,767
Total Current Assets
1,639 1,561 1,589 1,588 1,480 1,555 1,748 1,803 2,103 2,156 1,972
Cash & Equivalents
319 284 234 298 107 197 82 65 56 260 62
Accounts Receivable
431 442 379 399 352 368 390 414 531 633 576
Inventories, net
800 738 872 806 940 908 1,147 1,208 1,403 1,165 1,213
Current Deferred & Refundable Income Taxes
18 17 16 14 12 15 13 16 19 20 23
Other Current Assets
70 81 88 71 67 67 117 100 94 78 97
Plant, Property, & Equipment, net
326 317 324 302 315 350 345 351 366 373 373
Plant, Property & Equipment, gross
879 887 930 893 912 966 986 1,025 1,044 1,083 1,119
Accumulated Depreciation
553 570 606 591 597 616 641 674 678 710 746
Total Noncurrent Assets
267 245 256 243 326 437 493 485 469 460 422
Long-Term Investments
82 78 89 80 78 84 81 76 76 79 82
Goodwill
99 99 99 98 127 173 214 214 214 214 173
Intangible Assets
- - - - 18 72 93 80 69 58 49
Noncurrent Deferred & Refundable Income Taxes
24 25 17 13 21 12 12 13 15 17 16
Employee Benefit Assets
- - - - 0.00 12 13 9.98 12 13 17
Other Noncurrent Operating Assets
61 42 50 51 83 83 81 92 83 80 86
Total Liabilities & Shareholders' Equity
2,231 2,123 2,169 2,133 2,121 2,342 2,586 2,639 2,937 2,990 2,767
Total Liabilities
778 797 783 753 832 993 1,202 1,202 1,458 1,489 1,306
Total Current Liabilities
246 268 268 254 267 293 519 442 711 750 564
Short-Term Debt
66 59 45 54 78 101 183 196 417 455 288
Accounts Payable
129 161 180 146 140 141 174 89 110 100 91
Accrued Expenses
- - - - - - 104 107 109 123 121
Current Deferred Revenue
16 11 7.02 22 10 8.77 14 3.06 17 3.76 3.38
Current Deferred & Payable Income Tax Liabilities
7.19 5.10 7.56 1.07 5.33 4.52 7.43 3.27 7.48 13 18
Current Employee Benefit Liabilities
28 32 28 31 24 30 27 33 40 45 33
Other Current Liabilities
- - - 0.00 9.82 7.90 10 11 10 11 11
Total Noncurrent Liabilities
532 529 516 500 564 700 683 760 747 739 741
Long-Term Debt
368 369 369 369 369 518 519 617 617 618 617
Noncurrent Deferred & Payable Income Tax Liabilities
29 48 36 29 29 45 47 43 39 42 40
Noncurrent Employee Benefit Liabilities
92 81 65 59 71 58 53 43 43 35 35
Other Noncurrent Operating Liabilities
42 31 46 43 95 80 64 58 47 44 49
Total Equity & Noncontrolling Interests
1,453 1,327 1,385 1,380 1,289 1,348 1,385 1,437 1,479 1,501 1,461
Total Preferred & Common Equity
1,414 1,286 1,342 1,337 1,247 1,307 1,341 1,397 1,437 1,459 1,415
Preferred Stock
- - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
1,414 1,286 1,342 1,337 1,247 1,307 1,341 1,397 1,437 1,459 1,415
Common Stock
209 321 322 327 322 327 331 337 346 352 352
Retained Earnings
1,066 1,035 1,081 1,106 1,077 1,088 1,094 1,137 1,173 1,187 1,137
Accumulated Other Comprehensive Income / (Loss)
-72 -70 -60 -96 -152 -107 -84 -77 -82 -80 -73
Noncontrolling Interest
39 40 43 43 43 41 44 40 42 42 46

Quarterly Balance Sheets for Universal

This table presents Universal's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 9/30/2022 12/31/2022 6/30/2023 9/30/2023 12/31/2023 6/30/2024 9/30/2024 12/31/2024 6/30/2025 9/30/2025 12/31/2025
Total Assets
2,814 2,765 2,888 2,862 2,834 3,033 3,046 3,040 3,189 3,070 3,018
Total Current Assets
1,991 1,952 2,055 2,048 2,014 2,198 2,212 2,216 2,346 2,240 2,183
Cash & Equivalents
59 71 81 100 74 102 80 215 178 89 85
Accounts Receivable
521 543 449 424 468 497 604 651 552 559 634
Inventories, net
1,309 1,241 1,411 1,404 1,365 1,491 1,422 1,270 1,504 1,483 1,371
Current Deferred & Refundable Income Taxes
15 17 22 24 18 24 21 11 23 23 16
Other Current Assets
88 79 93 96 88 86 85 69 89 86 77
Plant, Property, & Equipment, net
341 346 357 357 360 375 376 374 375 372 375
Plant, Property & Equipment, gross
984 1,009 1,042 1,048 1,067 1,055 1,062 1,063 1,103 1,108 1,116
Accumulated Depreciation
644 663 685 692 707 680 686 689 728 735 741
Total Noncurrent Assets
482 467 476 457 460 459 458 451 468 458 459
Long-Term Investments
71 73 73 71 75 76 79 70 88 85 85
Goodwill
214 214 214 214 214 214 214 214 214 214 214
Intangible Assets
86 83 77 74 72 66 63 60 55 53 51
Noncurrent Deferred & Refundable Income Taxes
18 10 15 16 15 18 16 18 20 18 15
Employee Benefit Assets
13 13 11 11 12 12 12 13 13 13 14
Other Noncurrent Operating Assets
80 75 86 72 72 74 74 76 77 76 81
Total Liabilities & Shareholders' Equity
2,814 2,765 2,888 2,862 2,834 3,033 3,046 3,040 3,189 3,070 3,018
Total Liabilities
1,459 1,364 1,474 1,444 1,375 1,589 1,588 1,549 1,690 1,566 1,492
Total Current Liabilities
798 598 718 701 625 846 849 819 943 829 751
Short-Term Debt
582 348 360 301 365 581 579 539 621 540 462
Accounts Payable
64 92 90 71 89 80 87 84 120 100 85
Accrued Expenses
103 116 128 121 107 128 129 136 148 129 144
Customer Deposits
- - - - - - - - - - 1.67
Current Deferred & Payable Income Tax Liabilities
4.59 3.72 5.62 4.49 5.50 11 7.95 15 16 15 20
Current Employee Benefit Liabilities
21 22 21 27 28 21 29 32 23 31 27
Other Current Liabilities
11 11 11 10 10 9.59 10 9.84 11 12 11
Total Noncurrent Liabilities
661 766 757 743 750 743 738 729 747 738 741
Long-Term Debt
519 617 617 617 617 618 618 618 618 618 617
Noncurrent Deferred & Payable Income Tax Liabilities
49 49 44 45 41 38 36 36 42 33 38
Noncurrent Employee Benefit Liabilities
49 51 43 42 43 43 37 36 36 36 37
Other Noncurrent Operating Liabilities
43 50 53 39 49 45 47 39 51 50 50
Total Equity & Noncontrolling Interests
1,355 1,401 1,413 1,418 1,459 1,443 1,458 1,492 1,500 1,504 1,525
Total Preferred & Common Equity
1,325 1,361 1,381 1,384 1,417 1,413 1,421 1,451 1,459 1,470 1,483
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
1,325 1,361 1,381 1,384 1,417 1,413 1,421 1,451 1,459 1,470 1,483
Common Stock
334 335 338 339 344 347 349 350 355 353 354
Retained Earnings
1,081 1,103 1,115 1,120 1,153 1,153 1,159 1,198 1,175 1,188 1,201
Accumulated Other Comprehensive Income / (Loss)
-90 -77 -73 -75 -80 -87 -87 -98 -71 -71 -72
Noncontrolling Interest
30 40 32 33 42 30 37 41 41 34 42

Annual Metrics And Ratios for Universal

This table displays calculated financial ratios and metrics derived from Universal's official financial filings.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Period end date 3/31/2016 3/31/2017 3/31/2018 3/31/2019 3/31/2020 3/31/2021 3/31/2022 3/31/2023 3/31/2024 3/31/2025 3/31/2026
DEI Shares Outstanding
- - - - - - - - - - 24,923,496.00
DEI Adjusted Shares Outstanding
- - - - - - - - - - 24,923,496.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - - 1.31
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-6.67% -2.32% -1.80% 9.50% -14.24% 3.84% 6.06% 22.16% 6.96% 7.23% -0.77%
EBITDA Growth
7.44% -1.90% -3.71% -3.50% -16.76% 15.91% 12.19% 11.43% 18.01% 4.14% -20.03%
EBIT Growth
8.20% -1.81% -3.85% -5.53% -21.39% 15.72% 10.61% 12.18% 23.09% 4.56% -22.58%
NOPAT Growth
-2.55% -4.63% 0.39% -1.48% -25.83% 30.14% 3.10% 42.28% 8.31% -4.96% -46.26%
Net Income Growth
-1.92% -4.78% 3.25% -5.19% -29.17% 23.47% 7.57% 25.71% 2.10% -14.82% -50.56%
EPS Growth
-3.45% -77.55% 370.45% -0.72% -30.41% 23.43% -1.70% 43.23% -3.82% -20.92% -65.61%
Operating Cash Flow Growth
-17.97% 34.19% -67.54% 102.50% -93.38% 1,922.70% -79.64% -123.52% -606.94% 538.12% -60.52%
Free Cash Flow Firm Growth
-28.85% 51.36% -83.67% 388.30% -123.47% 44.35% -443.15% 84.14% -389.71% 441.59% -67.04%
Invested Capital Growth
-1.06% -6.31% 6.06% -3.52% 8.90% 8.73% 14.04% 9.63% 12.96% -6.20% -0.59%
Revenue Q/Q Growth
1.23% -6.92% -2.05% 2.97% -2.97% 0.22% 1.42% 1.86% 2.88% -2.27% 0.45%
EBITDA Q/Q Growth
9.88% -8.68% -0.07% 0.75% -15.04% 20.95% -0.63% -1.72% 5.48% -7.65% -21.01%
EBIT Q/Q Growth
11.77% -10.37% 0.55% 0.47% -19.46% 27.79% -1.61% -2.80% 6.99% -9.66% -25.23%
NOPAT Q/Q Growth
5.68% -10.82% -3.40% 1.28% -22.01% 43.13% -7.17% 24.66% -6.08% -13.62% -40.72%
Net Income Q/Q Growth
5.56% -12.55% -1.80% -0.57% -21.73% 42.42% -6.28% 21.32% -7.39% -21.88% -46.72%
EPS Q/Q Growth
2.62% -79.82% 195.71% 0.98% -22.28% 50.21% -14.11% 29.09% -9.98% -24.85% -61.65%
Operating Cash Flow Q/Q Growth
-22.02% -30.29% 346.55% 394.06% -87.75% -0.90% -65.53% 87.92% -158.97% 133.00% 28.19%
Free Cash Flow Firm Q/Q Growth
-28.40% -35.32% 279.82% 3,395.99% -136.73% 32.08% -195.50% 86.24% -176.74% 150.92% 24.81%
Invested Capital Q/Q Growth
-7.74% -1.63% -5.22% -14.64% -7.23% -5.45% -1.37% -5.10% 3.92% -5.45% -8.74%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
19.21% 19.06% 18.29% 18.26% 18.68% 19.46% 19.44% 17.83% 19.50% 18.62% 17.51%
EBITDA Margin
10.30% 10.34% 10.14% 8.94% 8.68% 9.69% 10.25% 9.35% 10.31% 10.01% 7.68%
Operating Margin
8.57% 8.61% 8.40% 7.24% 6.62% 7.45% 7.62% 7.05% 8.08% 7.90% 5.76%
EBIT Margin
8.57% 8.61% 8.43% 7.27% 6.67% 7.43% 7.75% 7.12% 8.19% 7.99% 5.86%
Profit (Net Income) Margin
5.57% 5.43% 5.71% 4.95% 4.08% 4.86% 4.93% 5.07% 4.84% 3.84% 1.91%
Tax Burden Percent
68.46% 66.48% 69.70% 72.78% 68.85% 76.61% 72.82% 91.74% 81.04% 73.45% 54.55%
Interest Burden Percent
95.01% 94.89% 97.20% 93.41% 88.96% 85.31% 87.28% 77.64% 72.89% 65.52% 59.93%
Effective Tax Rate
31.54% 33.52% 30.30% 27.22% 31.15% 23.39% 27.18% 8.26% 18.96% 26.55% 45.45%
Return on Invested Capital (ROIC)
8.33% 8.24% 8.30% 8.09% 5.85% 6.99% 6.47% 8.24% 8.01% 7.41% 4.13%
ROIC Less NNEP Spread (ROIC-NNEP)
-0.72% -4.18% 4.61% -2.49% -0.03% 1.35% 3.47% 2.31% 2.05% 0.35% -0.68%
Return on Net Nonoperating Assets (RNNOA)
-0.03% -0.15% 0.27% -0.12% 0.00% 0.31% 1.11% 0.99% 1.11% 0.19% -0.34%
Return on Equity (ROE)
8.29% 8.10% 8.57% 7.97% 5.84% 7.30% 7.58% 9.23% 9.12% 7.60% 3.78%
Cash Return on Invested Capital (CROIC)
9.39% 14.76% 2.42% 11.67% -2.67% -1.37% -6.65% -0.94% -4.15% 13.80% 4.71%
Operating Return on Assets (OROA)
8.22% 8.19% 7.99% 7.53% 5.99% 6.60% 6.62% 7.00% 8.07% 7.94% 5.95%
Return on Assets (ROA)
5.35% 5.17% 5.41% 5.12% 3.67% 4.32% 4.20% 4.98% 4.77% 3.82% 1.95%
Return on Common Equity (ROCE)
8.08% 7.87% 8.31% 7.72% 5.66% 7.07% 7.34% 8.96% 8.87% 7.39% 3.67%
Return on Equity Simple (ROE_SIMPLE)
8.35% 8.75% 8.65% 8.24% 6.26% 7.37% 7.73% 9.32% 9.25% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
124 119 119 117 87 113 117 166 180 171 92
NOPAT Margin
5.86% 5.73% 5.85% 5.27% 4.56% 5.71% 5.55% 6.46% 6.55% 5.80% 3.14%
Net Nonoperating Expense Percent (NNEP)
9.05% 12.42% 3.69% 10.57% 5.88% 5.64% 3.00% 5.93% 5.96% 7.06% 4.81%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - - - 6.64% 3.88%
Cost of Revenue to Revenue
80.79% 80.94% 81.71% 81.74% 81.32% 80.54% 80.56% 82.17% 80.50% 81.38% 82.49%
SG&A Expenses to Revenue
10.69% 10.23% 9.89% 10.11% 11.67% 11.08% 11.44% 10.79% 11.30% 10.36% 10.28%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
10.64% 10.44% 9.89% 11.02% 12.07% 12.01% 11.82% 10.79% 11.43% 10.72% 11.75%
Earnings before Interest and Taxes (EBIT)
182 178 171 162 127 147 163 183 225 235 171
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
218 214 206 199 166 192 216 240 283 295 225
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.60 0.95 0.64 0.80 0.69 0.93 0.93 0.86 0.87 0.92 0.91
Price to Tangible Book Value (P/TBV)
0.65 1.03 0.69 0.86 0.78 1.14 1.21 1.09 1.08 1.13 1.08
Price to Revenue (P/Rev)
0.40 0.59 0.42 0.48 0.45 0.61 0.59 0.47 0.46 0.46 0.44
Price to Earnings (P/E)
9.04 58.63 8.17 10.29 11.94 13.88 14.42 9.70 10.46 14.14 39.62
Dividend Yield
5.57% 4.40% 6.30% 6.52% 8.74% 6.20% 6.13% 6.43% 6.27% 5.94% 6.30%
Earnings Yield
11.06% 1.71% 12.25% 9.72% 8.38% 7.20% 6.93% 10.31% 9.56% 7.07% 2.52%
Enterprise Value to Invested Capital (EV/IC)
0.62 0.96 0.68 0.81 0.75 0.94 0.95 0.91 0.92 0.95 0.94
Enterprise Value to Revenue (EV/Rev)
0.44 0.64 0.49 0.52 0.61 0.80 0.87 0.74 0.80 0.72 0.72
Enterprise Value to EBITDA (EV/EBITDA)
4.23 6.21 4.83 5.82 7.00 8.29 8.50 7.97 7.75 7.18 9.34
Enterprise Value to EBIT (EV/EBIT)
5.09 7.46 5.81 7.15 9.11 10.81 11.24 10.47 9.75 9.00 12.25
Enterprise Value to NOPAT (EV/NOPAT)
7.43 11.22 8.37 9.88 13.33 14.07 15.69 11.52 12.20 12.39 22.84
Enterprise Value to Operating Cash Flow (EV/OCF)
4.95 5.31 12.27 7.04 106.45 7.23 40.80 0.00 0.00 6.48 16.25
Enterprise Value to Free Cash Flow (EV/FCFF)
6.59 6.26 28.75 6.84 0.00 0.00 0.00 0.00 0.00 6.65 19.99
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.30 0.32 0.30 0.31 0.35 0.46 0.51 0.57 0.70 0.72 0.62
Long-Term Debt to Equity
0.25 0.28 0.27 0.27 0.29 0.38 0.37 0.43 0.42 0.41 0.42
Financial Leverage
0.05 0.04 0.06 0.05 0.11 0.23 0.32 0.43 0.54 0.55 0.50
Leverage Ratio
1.55 1.57 1.58 1.56 1.59 1.69 1.80 1.85 1.91 1.99 1.94
Compound Leverage Factor
1.47 1.49 1.54 1.45 1.42 1.44 1.57 1.44 1.39 1.30 1.16
Debt to Total Capital
23.02% 24.39% 23.03% 23.44% 25.74% 31.48% 33.61% 36.12% 41.16% 41.69% 38.23%
Short-Term Debt to Total Capital
3.51% 3.37% 2.52% 3.00% 4.49% 5.15% 8.76% 8.69% 16.60% 17.68% 12.16%
Long-Term Debt to Total Capital
19.52% 21.02% 20.51% 20.45% 21.24% 26.33% 24.86% 27.42% 24.56% 24.01% 26.07%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
2.06% 2.29% 2.38% 2.37% 2.45% 2.09% 2.12% 1.77% 1.66% 1.63% 1.93%
Common Equity to Total Capital
74.92% 73.33% 74.59% 74.18% 71.81% 66.43% 64.27% 62.11% 57.18% 56.68% 59.84%
Debt to EBITDA
1.99 2.00 2.01 2.12 2.70 3.22 3.25 3.38 3.65 3.64 4.02
Net Debt to EBITDA
0.15 0.31 0.44 0.22 1.58 1.76 2.50 2.80 3.19 2.49 3.38
Long-Term Debt to EBITDA
1.69 1.72 1.79 1.85 2.23 2.70 2.41 2.57 2.18 2.09 2.74
Debt to NOPAT
3.49 3.61 3.48 3.60 5.14 5.47 6.01 4.89 5.75 6.28 9.84
Net Debt to NOPAT
0.26 0.55 0.77 0.38 3.01 2.99 4.61 4.04 5.02 4.29 8.27
Long-Term Debt to NOPAT
2.96 3.11 3.10 3.14 4.24 4.58 4.44 3.71 3.43 3.61 6.71
Altman Z-Score
3.29 3.59 3.29 3.62 3.11 3.08 2.81 3.02 2.83 2.91 3.04
Noncontrolling Interest Sharing Ratio
2.57% 2.84% 3.06% 3.10% 3.20% 3.17% 3.12% 2.98% 2.80% 2.81% 2.96%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
6.65 5.83 5.94 6.26 5.53 5.31 3.37 4.08 2.96 2.87 3.49
Quick Ratio
3.05 2.71 2.29 2.75 1.72 1.93 0.91 1.08 0.82 1.19 1.13
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
140 212 35 169 -40 -22 -120 -19 -93 319 105
Operating Cash Flow to CapEx
422.29% 748.19% 281.68% 448.30% 40.84% 402.82% 111.65% -19.70% -117.06% 555.91% 300.54%
Free Cash Flow to Firm to Interest Expense
8.95 13.04 2.22 9.67 -2.00 -0.89 -4.33 -0.39 -1.41 4.00 1.42
Operating Cash Flow to Interest Expense
11.90 15.37 5.20 9.40 0.55 8.83 1.62 -0.21 -1.13 4.11 1.74
Operating Cash Flow Less CapEx to Interest Expense
9.09 13.32 3.35 7.30 -0.80 6.64 0.17 -1.30 -2.09 3.37 1.16
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.96 0.95 0.95 1.04 0.90 0.89 0.85 0.98 0.99 0.99 1.02
Accounts Receivable Turnover
4.89 4.75 4.96 5.72 5.08 5.51 5.55 6.39 5.82 5.07 4.84
Inventory Turnover
2.12 2.18 2.07 2.17 1.78 1.73 1.65 1.79 1.69 1.87 2.03
Fixed Asset Turnover
6.72 6.44 6.34 7.11 6.18 5.97 6.06 7.38 7.67 7.98 7.84
Accounts Payable Turnover
12.58 11.58 9.76 11.19 10.87 11.37 10.77 16.07 22.19 22.80 25.30
Days Sales Outstanding (DSO)
74.64 76.89 73.65 63.77 71.78 66.28 65.76 57.12 62.74 72.06 75.46
Days Inventory Outstanding (DIO)
171.89 167.39 176.71 168.17 205.21 211.20 221.28 203.46 215.35 195.42 179.93
Days Payable Outstanding (DPO)
29.01 31.53 37.40 32.62 33.59 32.11 33.88 22.72 16.45 16.01 14.43
Cash Conversion Cycle (CCC)
217.53 212.75 212.96 199.31 243.40 245.37 253.17 237.86 261.65 251.47 240.96
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
1,486 1,392 1,476 1,424 1,551 1,686 1,923 2,108 2,382 2,234 2,221
Invested Capital Turnover
1.42 1.44 1.42 1.54 1.28 1.23 1.17 1.27 1.22 1.28 1.31
Increase / (Decrease) in Invested Capital
-16 -94 84 -52 127 135 237 185 273 -148 -13
Enterprise Value (EV)
924 1,330 997 1,159 1,160 1,593 1,831 1,914 2,195 2,119 2,099
Market Capitalization
852 1,225 863 1,072 856 1,214 1,249 1,203 1,251 1,344 1,293
Book Value per Share
$62.25 $50.90 $53.60 $53.55 $50.53 $53.33 $54.48 $56.90 $58.49 $59.07 $56.79
Tangible Book Value per Share
$57.89 $46.99 $49.65 $49.63 $44.67 $43.32 $42.02 $44.92 $46.98 $48.07 $47.91
Total Capital
1,888 1,754 1,800 1,802 1,736 1,968 2,086 2,249 2,514 2,573 2,365
Total Debt
435 428 415 423 447 619 701 812 1,035 1,073 904
Total Long-Term Debt
368 369 369 369 369 518 519 617 617 618 617
Net Debt
33 65 91 44 262 338 539 671 903 734 760
Capital Expenditures (CapEx)
44 33 29 37 27 55 40 54 64 59 43
Debt-free, Cash-free Net Working Capital (DFCFNWC)
1,139 1,069 1,133 1,091 1,183 1,166 1,330 1,492 1,753 1,601 1,633
Debt-free Net Working Capital (DFNWC)
1,458 1,353 1,367 1,388 1,290 1,363 1,412 1,556 1,808 1,861 1,695
Net Working Capital (NWC)
1,392 1,293 1,321 1,334 1,212 1,262 1,229 1,361 1,391 1,406 1,407
Net Nonoperating Expense (NNE)
6.21 6.09 2.89 7.17 9.00 17 13 36 47 58 36
Net Nonoperating Obligations (NNO)
33 65 91 44 262 338 539 671 903 734 760
Total Depreciation and Amortization (D&A)
37 36 35 37 38 45 53 57 58 60 53
Debt-free, Cash-free Net Working Capital to Revenue
53.72% 51.59% 55.69% 48.98% 61.93% 58.80% 63.24% 58.05% 63.77% 54.32% 55.83%
Debt-free Net Working Capital to Revenue
68.78% 65.30% 67.20% 62.34% 67.55% 68.75% 67.12% 60.57% 65.79% 63.14% 57.96%
Net Working Capital to Revenue
65.66% 62.45% 64.96% 59.91% 63.47% 63.64% 58.44% 52.96% 50.61% 47.70% 48.13%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$4.16 $0.89 $4.18 $4.14 $2.87 $3.55 $3.50 $5.01 $4.81 $3.81 $1.30
Adjusted Weighted Average Basic Shares Outstanding
22.68M 23.43M 25.27M 25.13M 24.98M 24.66M 24.76M 24.77M 24.85M 24.95M 25.04M
Adjusted Diluted Earnings per Share
$3.92 $0.88 $4.14 $4.11 $2.86 $3.53 $3.47 $4.97 $4.78 $3.78 $1.30
Adjusted Weighted Average Diluted Shares Outstanding
27.83M 23.77M 25.51M 25.33M 25.11M 24.79M 24.92M 24.94M 25.04M 25.13M 25.17M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
22.72M 25.27M 24.90M 24.99M 24.43M 24.51M 24.56M 24.56M 24.57M 24.72M 24.92M
Normalized Net Operating Profit after Tax (NOPAT)
126 121 119 132 92 131 124 166 183 179 115
Normalized NOPAT Margin
5.94% 5.87% 5.85% 5.93% 4.83% 6.58% 5.91% 6.46% 6.65% 6.07% 3.94%
Pre Tax Income Margin
8.14% 8.17% 8.19% 6.79% 5.93% 6.34% 6.76% 5.52% 5.97% 5.23% 3.51%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
11.59 10.95 10.98 9.25 6.41 5.91 5.87 3.71 3.40 2.96 2.31
NOPAT to Interest Expense
7.94 7.28 7.62 6.70 4.38 4.54 4.21 3.37 2.71 2.15 1.24
EBIT Less CapEx to Interest Expense
8.77 8.90 9.13 7.16 5.07 3.71 4.43 2.62 2.43 2.22 1.73
NOPAT Less CapEx to Interest Expense
5.12 5.23 5.78 4.60 3.04 2.34 2.76 2.28 1.75 1.41 0.66
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
56.36% 57.85% 53.41% 68.84% 104.64% 89.35% 86.70% 67.27% 66.91% 85.83% 179.20%
Augmented Payout Ratio
56.36% 57.85% 72.02% 70.15% 147.53% 89.35% 89.65% 69.92% 70.48% 85.83% 179.20%

Quarterly Metrics And Ratios for Universal

This table displays calculated financial ratios and metrics derived from Universal's official financial filings.

Metric Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026 Q4 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
DEI Shares Outstanding
- - - - - - - - - - 24,923,496.00
DEI Adjusted Shares Outstanding
- - - - - - - - - - 24,923,496.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - - -1.74
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-1.92% 3.33% 11.08% 15.32% 11.32% 14.08% -8.90% -0.55% 6.11% -8.10% 1.85%
EBITDA Growth
35.25% 11.97% 21.40% 21.65% -1.56% 16.17% -29.23% 48.76% -2.62% -20.17% -101.41%
EBIT Growth
48.22% 13.86% 27.04% 50.42% 23.48% 18.54% -36.42% 94.47% -1.40% -21.05% -146.48%
NOPAT Growth
53.81% 13.03% -12.31% 56.09% 13.05% 13.32% -47.60% 104.47% 4.27% -36.45% -135.42%
Net Income Growth
58.65% 19.33% -18.72% 45.28% 10.33% 10.62% -68.89% 608.75% 2.46% -38.66% -342.62%
EPS Growth
27.27% 26.95% -24.65% 112.50% -8.04% 11.79% -77.16% 3,300.00% 32.04% -44.30% -564.86%
Operating Cash Flow Growth
194.98% -135.27% -116.10% 39.89% 0.00% 476.53% 669.08% -228.46% 117.85% -46.99% 17.89%
Free Cash Flow Firm Growth
145.70% 100.33% -79.42% -283.84% -237.78% 1,213.20% 181.72% 107.85% 120.74% -317.25% -98.51%
Invested Capital Growth
-6.91% 3.15% 12.96% 10.24% 15.25% 3.10% -6.20% 0.31% -0.29% 3.00% -0.59%
Revenue Q/Q Growth
23.33% 28.67% -6.17% -22.55% 0.00% 31.86% -25.07% -15.45% 27.02% 14.20% -16.96%
EBITDA Q/Q Growth
165.12% 46.56% -18.87% -61.41% 0.00% 72.95% -50.57% -18.89% 70.58% 16.73% -100.66%
EBIT Q/Q Growth
376.53% 57.37% -21.64% -74.40% 0.00% 51.08% -57.97% -21.71% 98.35% 20.96% -116.80%
NOPAT Q/Q Growth
462.01% 62.96% -20.25% -78.63% 0.00% 63.36% -63.12% -16.61% 107.55% -0.43% -120.55%
Net Income Q/Q Growth
696.55% 99.06% -24.85% -106.13% 0.00% 99.58% -78.87% 0.27% 142.24% 19.50% -183.59%
EPS Q/Q Growth
1,500.00% 89.29% -23.58% -99.38% 0.00% 130.10% -84.39% -8.11% 300.00% -2.94% -230.30%
Operating Cash Flow Q/Q Growth
210.14% -150.05% 51.29% -123.85% 0.00% 0.00% -26.38% -229.20% 115.97% 249.12% 63.70%
Free Cash Flow Firm Q/Q Growth
461.22% -99.66% -31,121.83% -0.04% 0.00% 103.26% 1,830.46% -90.39% 242.70% -134.19% 113.25%
Invested Capital Q/Q Growth
-3.14% 5.82% 3.92% 3.49% 0.00% -5.33% -5.45% 10.67% 0.66% -2.21% -8.74%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
20.63% 20.32% 19.58% 16.07% 20.14% 20.66% 16.52% 19.22% 18.54% 18.53% 13.77%
EBITDA Margin
11.01% 12.54% 10.84% 5.40% 9.74% 12.77% 8.42% 8.08% 10.85% 11.09% -0.09%
Operating Margin
8.66% 10.65% 8.85% 2.89% 9.67% 11.11% 6.09% 5.69% 8.97% 9.51% -2.09%
EBIT Margin
8.78% 10.74% 8.96% 2.96% 9.74% 11.16% 6.26% 5.79% 9.05% 9.58% -1.94%
Profit (Net Income) Margin
4.82% 7.46% 5.97% -0.47% 4.78% 7.23% 2.04% 2.42% 4.61% 4.83% -4.86%
Tax Burden Percent
78.49% 80.89% 82.74% 134.67% 71.40% 77.03% 69.14% 72.91% 75.64% 62.17% 116.06%
Interest Burden Percent
70.00% 85.92% 80.56% -11.85% 68.76% 84.19% 47.16% 57.28% 67.43% 81.05% 216.02%
Effective Tax Rate
21.51% 19.11% 17.26% 0.00% 28.60% 22.97% 30.86% 27.09% 24.36% 37.83% 0.00%
Return on Invested Capital (ROIC)
8.01% 10.20% 8.96% 2.43% 0.00% 0.00% 5.38% 4.95% 8.13% 7.18% -1.92%
ROIC Less NNEP Spread (ROIC-NNEP)
6.54% 9.05% 7.64% 0.82% 0.00% 0.00% 3.51% 3.92% 6.51% 6.13% -5.18%
Return on Net Nonoperating Assets (RNNOA)
4.06% 5.24% 4.13% 0.53% 0.00% 0.00% 1.93% 2.66% 4.45% 3.61% -2.61%
Return on Equity (ROE)
12.06% 15.43% 13.09% 2.96% 0.00% 0.00% 7.31% 7.61% 12.58% 10.80% -4.53%
Cash Return on Invested Capital (CROIC)
15.35% 5.38% -4.15% -1.94% 0.00% 0.00% 13.80% 7.18% 7.78% 3.51% 4.71%
Operating Return on Assets (OROA)
8.18% 10.25% 8.84% 2.83% 0.00% 0.00% 6.22% 5.48% 8.84% 9.21% -1.97%
Return on Assets (ROA)
4.49% 7.12% 5.89% -0.45% 0.00% 0.00% 2.03% 2.29% 4.51% 4.64% -4.94%
Return on Common Equity (ROCE)
11.79% 14.99% 12.72% 2.89% 0.00% 0.00% 7.10% 7.43% 12.28% 10.50% -4.40%
Return on Equity Simple (ROE_SIMPLE)
9.66% 10.13% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
43 71 56 12 49 80 30 25 51 51 -10
NOPAT Margin
6.80% 8.61% 7.32% 2.02% 6.90% 8.55% 4.21% 4.15% 6.79% 5.92% -1.46%
Net Nonoperating Expense Percent (NNEP)
1.47% 1.14% 1.32% 1.61% 1.69% 1.45% 1.86% 1.03% 1.62% 1.05% 3.25%
Return On Investment Capital (ROIC_SIMPLE)
- - - 0.46% 1.85% 3.03% 1.15% 0.90% 1.92% 1.96% -0.44%
Cost of Revenue to Revenue
79.37% 79.68% 80.42% 83.93% 79.86% 79.34% 83.48% 80.78% 81.46% 81.47% 86.23%
SG&A Expenses to Revenue
11.56% 9.56% 10.73% 13.18% 8.98% 9.55% 10.43% 13.34% 9.57% 8.93% 10.12%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
11.97% 9.68% 10.73% 13.18% 10.47% 9.55% 10.43% 13.53% 9.57% 9.01% 15.86%
Earnings before Interest and Taxes (EBIT)
56 88 69 18 69 105 44 34 68 83 -14
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
70 103 84 32 69 120 59 48 82 96 -0.64
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.82 1.15 0.87 0.77 0.88 0.90 0.92 0.97 0.93 0.87 0.91
Price to Tangible Book Value (P/TBV)
1.03 1.44 1.08 0.97 1.09 1.12 1.13 1.19 1.14 1.06 1.08
Price to Revenue (P/Rev)
0.43 0.61 0.46 0.39 0.00 0.00 0.46 0.48 0.46 0.44 0.44
Price to Earnings (P/E)
9.30 12.28 10.46 8.99 0.00 0.00 14.14 13.72 12.26 15.19 39.62
Dividend Yield
6.92% 4.78% 6.27% 7.18% 6.34% 6.06% 5.94% 5.64% 5.91% 6.27% 6.30%
Earnings Yield
10.75% 8.14% 9.56% 11.13% 0.00% 0.00% 7.07% 7.29% 8.15% 6.58% 2.52%
Enterprise Value to Invested Capital (EV/IC)
0.88 1.09 0.92 0.87 0.93 0.94 0.95 0.98 0.96 0.92 0.94
Enterprise Value to Revenue (EV/Rev)
0.72 0.94 0.80 0.76 0.00 0.00 0.72 0.83 0.80 0.77 0.72
Enterprise Value to EBITDA (EV/EBITDA)
7.42 9.33 7.75 7.42 0.00 0.00 7.18 7.83 7.74 7.89 9.34
Enterprise Value to EBIT (EV/EBIT)
9.57 11.92 9.75 9.29 0.00 0.00 9.00 9.65 9.51 9.80 12.25
Enterprise Value to NOPAT (EV/NOPAT)
10.37 13.09 12.20 11.72 0.00 0.00 12.39 13.16 12.78 14.49 22.84
Enterprise Value to Operating Cash Flow (EV/OCF)
5.52 19.82 0.00 0.00 0.00 15.85 6.48 13.20 11.82 22.30 16.25
Enterprise Value to Free Cash Flow (EV/FCFF)
5.54 20.64 0.00 0.00 0.00 0.00 6.65 13.73 12.31 26.69 19.99
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.65 0.67 0.70 0.83 0.82 0.78 0.72 0.83 0.77 0.71 0.62
Long-Term Debt to Equity
0.44 0.42 0.42 0.43 0.42 0.41 0.41 0.41 0.41 0.40 0.42
Financial Leverage
0.62 0.58 0.54 0.65 0.62 0.58 0.55 0.68 0.68 0.59 0.50
Leverage Ratio
2.05 1.96 1.91 2.07 2.05 1.99 1.99 2.11 2.06 2.01 1.94
Compound Leverage Factor
1.43 1.68 1.54 -0.25 1.41 1.68 0.94 1.21 1.39 1.63 4.20
Debt to Total Capital
39.32% 40.25% 41.16% 45.37% 45.08% 43.66% 41.69% 45.25% 43.49% 41.43% 38.23%
Short-Term Debt to Total Capital
12.90% 14.97% 16.60% 21.99% 21.81% 20.34% 17.68% 22.68% 20.27% 17.75% 12.16%
Long-Term Debt to Total Capital
26.42% 25.28% 24.56% 23.37% 23.27% 23.33% 24.01% 22.57% 23.22% 23.68% 26.07%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
1.43% 1.70% 1.66% 1.14% 1.41% 1.56% 1.63% 1.49% 1.28% 1.63% 1.93%
Common Equity to Total Capital
59.26% 58.05% 57.18% 53.50% 53.51% 54.78% 56.68% 53.27% 55.22% 56.94% 59.84%
Debt to EBITDA
3.56 3.66 3.65 4.15 0.00 0.00 3.64 3.99 3.75 3.79 4.02
Net Debt to EBITDA
2.90 3.10 3.19 3.53 0.00 0.00 2.49 3.13 3.19 3.19 3.38
Long-Term Debt to EBITDA
2.39 2.30 2.18 2.14 0.00 0.00 2.09 1.99 2.00 2.17 2.74
Debt to NOPAT
4.99 5.13 5.75 6.54 0.00 0.00 6.28 6.70 6.20 6.96 9.84
Net Debt to NOPAT
4.06 4.35 5.02 5.58 0.00 0.00 4.29 5.26 5.27 5.86 8.27
Long-Term Debt to NOPAT
3.35 3.22 3.43 3.37 0.00 0.00 3.61 3.34 3.31 3.98 6.71
Altman Z-Score
2.57 2.92 2.66 2.43 0.00 0.00 2.70 2.51 2.66 2.70 2.82
Noncontrolling Interest Sharing Ratio
2.28% 2.85% 2.80% 2.19% 0.00% 0.00% 2.81% 2.40% 2.42% 2.77% 2.96%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
2.92 3.22 2.96 2.60 2.60 2.70 2.87 2.49 2.70 2.91 3.49
Quick Ratio
0.75 0.87 0.82 0.71 0.81 1.06 1.19 0.77 0.78 0.96 1.13
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
204 0.70 -217 -217 -281 9.18 177 17 58 -20 2.64
Operating Cash Flow to CapEx
801.13% -412.53% -155.35% -285.37% 0.00% 1,394.29% 2,659.95% -1,722.11% 394.14% 847.81% 2,022.25%
Free Cash Flow to Firm to Interest Expense
11.97 0.05 -11.94 -10.46 -13.22 0.48 9.67 0.96 2.85 -1.15 0.14
Operating Cash Flow to Interest Expense
6.71 -3.69 -1.54 -3.01 0.00 11.17 8.66 -11.54 1.60 6.62 10.08
Operating Cash Flow Less CapEx to Interest Expense
5.87 -4.58 -2.53 -4.07 0.00 10.37 8.34 -12.21 1.20 5.84 9.58
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.93 0.95 0.99 0.96 0.00 0.00 0.99 0.95 0.98 0.96 1.02
Accounts Receivable Turnover
5.60 5.29 5.82 5.98 0.00 0.00 5.07 5.61 5.13 4.53 4.84
Inventory Turnover
1.59 1.66 1.69 1.57 0.00 0.00 1.87 1.59 1.67 1.80 2.03
Fixed Asset Turnover
7.59 7.56 7.67 7.73 0.00 0.00 7.98 7.85 7.99 7.78 7.84
Accounts Payable Turnover
32.05 23.81 22.19 26.91 0.00 0.00 22.80 23.82 25.90 28.09 25.30
Days Sales Outstanding (DSO)
65.19 69.06 62.74 61.04 0.00 0.00 72.06 65.02 71.08 80.52 75.46
Days Inventory Outstanding (DIO)
229.39 219.80 215.35 231.98 0.00 0.00 195.42 229.90 218.70 202.41 179.93
Days Payable Outstanding (DPO)
11.39 15.33 16.45 13.56 0.00 0.00 16.01 15.33 14.09 12.99 14.43
Cash Conversion Cycle (CCC)
283.20 273.53 261.65 279.45 0.00 0.00 251.47 279.59 275.69 269.93 240.96
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
2,166 2,292 2,382 2,465 2,496 2,363 2,234 2,472 2,489 2,434 2,221
Invested Capital Turnover
1.18 1.18 1.22 1.20 0.00 0.00 1.28 1.19 1.20 1.21 1.31
Increase / (Decrease) in Invested Capital
-161 70 273 229 330 71 -148 7.64 -7.13 71 -13
Enterprise Value (EV)
1,911 2,508 2,195 2,146 2,326 2,224 2,119 2,433 2,388 2,246 2,099
Market Capitalization
1,129 1,633 1,251 1,095 1,250 1,312 1,344 1,419 1,369 1,295 1,293
Book Value per Share
$56.18 $57.70 $58.49 $57.52 $57.53 $58.75 $59.07 $59.03 $59.07 $59.50 $56.79
Tangible Book Value per Share
$44.48 $46.07 $46.98 $46.13 $46.31 $47.64 $48.07 $48.14 $48.36 $48.89 $47.91
Total Capital
2,336 2,441 2,514 2,642 2,655 2,648 2,573 2,739 2,662 2,604 2,365
Total Debt
918 983 1,035 1,199 1,197 1,156 1,073 1,239 1,158 1,079 904
Total Long-Term Debt
617 617 617 618 618 618 618 618 618 617 617
Net Debt
748 833 903 1,021 1,038 871 734 973 985 908 760
Capital Expenditures (CapEx)
14 14 18 22 0.00 15 5.97 12 8.31 13 9.25
Debt-free, Cash-free Net Working Capital (DFCFNWC)
1,548 1,680 1,753 1,832 1,862 1,720 1,601 1,846 1,862 1,809 1,633
Debt-free Net Working Capital (DFNWC)
1,648 1,754 1,808 1,933 1,942 1,935 1,861 2,025 1,951 1,894 1,695
Net Working Capital (NWC)
1,347 1,389 1,391 1,352 1,362 1,396 1,406 1,404 1,411 1,432 1,407
Net Nonoperating Expense (NNE)
13 9.46 10 15 15 12 15 10 16 9.36 24
Net Nonoperating Obligations (NNO)
748 833 903 1,021 1,038 871 734 973 985 908 760
Total Depreciation and Amortization (D&A)
14 15 14 15 0.00 15 15 14 14 13 13
Debt-free, Cash-free Net Working Capital to Revenue
58.53% 62.88% 63.77% 64.78% 0.00% 0.00% 54.32% 62.72% 62.33% 62.13% 55.83%
Debt-free Net Working Capital to Revenue
62.30% 65.65% 65.79% 68.37% 0.00% 0.00% 63.14% 68.78% 65.30% 65.06% 57.96%
Net Working Capital to Revenue
50.91% 51.98% 50.61% 47.82% 0.00% 0.00% 47.70% 47.68% 47.23% 49.18% 48.13%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$1.13 $2.14 $1.62 $0.01 $1.04 $2.39 $0.37 $0.34 $1.36 $1.33 ($1.73)
Adjusted Weighted Average Basic Shares Outstanding
24.87M 24.85M 24.85M 24.88M 24.95M 24.98M 24.95M 25.00M 25.04M 25.06M 25.04M
Adjusted Diluted Earnings per Share
$1.12 $2.12 $1.62 $0.01 $1.03 $2.37 $0.37 $0.34 $1.36 $1.32 ($1.72)
Adjusted Weighted Average Diluted Shares Outstanding
25.02M 25.06M 25.04M 25.07M 25.14M 25.14M 25.13M 25.13M 25.18M 25.19M 25.17M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
24.56M 24.57M 24.57M 24.69M 0.00 0.00 24.72M 24.89M 24.92M 24.92M 24.92M
Normalized Net Operating Profit after Tax (NOPAT)
45 71 56 12 57 80 30 25 51 51 -10
Normalized NOPAT Margin
7.12% 8.70% 7.32% 2.02% 7.97% 8.55% 4.21% 4.29% 6.79% 5.97% -1.46%
Pre Tax Income Margin
6.14% 9.22% 7.22% -0.35% 6.69% 9.39% 2.95% 3.32% 6.10% 7.77% -4.19%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
3.29 5.68 3.81 0.85 3.25 5.42 2.40 1.94 3.34 4.78 -0.75
NOPAT to Interest Expense
2.55 4.56 3.11 0.58 2.31 4.15 1.61 1.39 2.50 2.95 -0.56
EBIT Less CapEx to Interest Expense
2.45 4.79 2.82 -0.20 0.00 4.61 2.07 1.27 2.93 4.00 -1.25
NOPAT Less CapEx to Interest Expense
1.71 3.66 2.12 -0.47 0.00 3.35 1.29 0.72 2.10 2.17 -1.06
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
65.20% 60.87% 66.91% 69.03% 0.00% 0.00% 85.83% 73.93% 78.53% 94.77% 179.20%
Augmented Payout Ratio
68.75% 64.17% 70.48% 69.03% 0.00% 0.00% 85.83% 73.93% 78.53% 94.77% 179.20%

Financials Breakdown Chart

Key Financial Trends

Universal Corp. (NYSE: UVV) shows a mixed financial picture over the last four years: revenue has held up reasonably well, but earnings have become much more volatile and the most recent quarter was a loss.

Across the most recent annual cycle, UVV’s quarterly revenue has generally stayed in the $700 million to $900 million range, but profitability has swung sharply. The company posted solid results in much of fiscal 2026, including a strong Q3 with $41.6 million in net income, but Q4 2026 turned negative with a $34.8 million loss and negative operating income. That late-year deterioration is the biggest near-term concern.

On the positive side, Universal continues to generate operating cash flow in most periods. In Q4 2026, operating cash flow was $187.1 million even though the company reported a loss, which suggests working-capital movements and non-cash add-backs still support cash generation. Over the longer period, the business has also kept investing in property, plant and equipment while paying dividends consistently.

At the same time, the balance sheet has become more leveraged. Total liabilities rose from about $1.47 billion in Q1 2024 to $1.69 billion in Q1 2026, while short-term debt moved higher as well. Equity has grown only modestly relative to liabilities, and AOCI remains negative. That means UVV is still carrying meaningful financial obligations, even though it remains profitable in many quarters.

Key takeaways for investors:

  • Operating cash flow remained strong in several periods, including $187.1 million in Q4 2026 and $114.3 million in Q3 2026.
  • Revenue has stayed relatively resilient over time, mostly ranging between about $590 million and $940 million per quarter in the latest period.
  • UVV continued paying dividends throughout the period, signaling ongoing shareholder returns.
  • Q3 2026 was a strong quarter, with $81.9 million in operating income and $41.6 million in net income.
  • The company regularly generates large non-cash add-backs, so reported earnings and operating cash flow can look very different from quarter to quarter.
  • Capital spending has been modest and consistent, suggesting the business is still maintaining its asset base rather than aggressively expanding.
  • Goodwill and intangible assets remain meaningful on the balance sheet, which is typical for an acquisition-heavy business but worth watching.
  • Q4 2026 was weak, with $15.0 million of other expense, negative operating income, and a $34.8 million net loss.
  • Margins have been uneven, with gross profit and operating income swinging significantly from quarter to quarter.
  • Debt remains a pressure point, especially with short-term debt rising and total liabilities increasing over the last two years.

Bottom line: Universal Corp. still looks like a cash-generating business with a steady dividend, but earnings volatility and a more leveraged balance sheet make the stock less straightforward than the revenue trend alone might suggest. Investors will likely want to see whether the Q4 2026 loss was a one-off or the start of a softer operating trend.

06/26/26 03:34 PM ETAI Generated. May Contain Errors.

Universal Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Universal's fiscal year ends in March. Their fiscal year 2026 ended on March 31, 2026.

In the past 10 years, Universal's net income has ranged from $56.00 million in 2026 to $132.97 million in 2024, and is currently $56.00 million as of their latest financial filing in 2026. See where experts think Universal is headed by visiting Universal's forecast page.

Universal's total operating income in 2026 was $168.45 million, based on the following breakdown:
  • Total Gross Profit: $512.02 million
  • Total Operating Expenses: $343.57 million

Over the last 10 years, Universal's total revenue changed from $2.12 billion in 2016 to $2.92 billion in 2026, a change of 37.9%.

Universal's total liabilities were at $1.31 billion at the end of 2026, a 12.3% decrease from 2025, and a 67.8% increase since 2016.

In the past 10 years, Universal's cash and equivalents has ranged from $55.59 million in 2024 to $319.45 million in 2016, and is currently $62.18 million as of their latest financial filing in 2026.

Over the last 10 years, Universal's book value per share changed from 62.25 in 2016 to 56.79 in 2026, a change of -8.8%.



Financial statements for NYSE:UVV last updated on 6/7/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners