Market cap
$1.1b
End-of-day close multiplied by current shares on issue.
Result releasedAnnolyse analysis published
A 200bp gross margin lift carried earnings well ahead of revenue, while a 30.7% inventory build pulled operating cash flow down 9.4%.
Revenue context before the current result.
Operating profit margin across covered periods.
Operating cash flow across covered periods.
Statutory profit after tax across covered periods.
Market context
A close-dated read on what the market price implies next to the latest verified filing inputs. Unavailable metrics stay visible when the absence is useful context.
The latest close and share count context for the market price.
Market cap
$1.1b
End-of-day close multiplied by current shares on issue.
How the market price compares with recent earnings and cash-flow inputs.
P/E
17.87x
Recent market cap compared with trailing earnings.
EPS
0.27
Recent filing-derived earnings per share.
PEG
Not available
Not meaningful without positive comparable earnings growth.
EV/EBITDA
9.53x
Enterprise value compared with recent EBITDA.
P/FCF
20.36x
Market cap compared with recent free cash flow.
P/B
3.46x
Market value compared with latest reported equity.
Yield and fund-style valuation where the company shape supports it.
Dividend yield
4.2%
Trailing dividends compared with the latest close.
Total return
Not available
Available once dividend and adjustment data are verified.
Key metrics
FY22 vs FY21
Revenue
$744.5m
Caveat: metric quality flags apply; use this value with basis context.
Net profit after tax
$87.9m
Caveat: metric quality flags apply; use this value with basis context.
Net cash inflow from operating activities
$96.5m
Caveat: metric quality flags apply; use this value with basis context.
Full-year dividend per share
27.0c
Caveat: metric quality flags apply; use this value with basis context.
Operating profit
$136.5m
Caveat: metric quality flags apply; use this value with basis context.
Profit before tax
$122.4m
Caveat: metric quality flags apply; use this value with basis context.
Total assets
$688.5m
Caveat: metric quality flags apply; use this value with basis context.
Analysis ofBGP FY22Result releasedAnnolyse analysis published
What changed
NPAT rose 20.1% to $87.9m, tracking PBT closely with the effective tax rate edging up to 28.2% from 27.8%.
Operating cash flow fell 9.4% to $96.5m despite earnings rising more than 20%. The driver was inventory, which grew 30.7% to $119.5m, an absolute build of $28.0m. Operating working capital absorbed $29.6m of cash in the period.
Both segments grew. Sporting goods revenue rose 8.0% to $283.6m and its segment result expanded 24.1% to $57.7m, outpacing Homeware revenue (+4.9% to $460.9m) and Homeware segment result (+10.1% to $73.8m). The group remained in a net cash position of $102.5m.
What matters
The 200bp gross margin lift is doing most of the work in this print. Group sales grew 6.1% but profit rose 20%-plus, which means the result is sensitive to whether 45.76% gross margin is a structural step-up or a peak reflecting constrained promotional activity, favourable freight timing, and supply-driven scarcity in the prior period. The release does not separate price, mix, and clearance contributions to the margin lift.
Inventory absorption broke cash conversion. OCF fell 9.4% while NPAT rose 20.1%, and FCF/NPAT dropped to 87.1% from 110.7% a year earlier. In retail, a 30.7% jump in inventory against 6.1% sales growth is the central question: it is consistent either with defensive restocking against supply-chain risk or with slowing sell-through that will require clearance. The release does not classify the build, so the read on next-period gross margin and cash generation depends on which interpretation is correct.
Dividend framing has moved. The final dividend of 15.5cps is up from 13.5cps, but the full-year dividend totals 27.0cps versus 28.5cps in the prior year, which included a 6cps special. Payout against NPAT therefore fell to 68.4% from 86.6%, even though the headline final payment rose. This is a normalisation of distributions rather than a step-up in policy.
Expectations
The first half (HY22) carried 48.1% of full-year revenue but 54% of NPAT, indicating second-half profit was lower in absolute terms ($40.4m implied versus $47.5m in the first half). That softening into the back end matters because the inventory build sits on the balance sheet entering the next year.
The prior-comparable selection is flagged as inferred for FY21, so growth rates should be read as directional rather than precise; the comparison is to a period that itself reflected pandemic-era disruption. There is no management target or guidance number to test the result against.
Quality of result
PBT and NPAT grew within 0.6pp of each other, so there is no tax distortion to unwind. ROE rose to 29.4% from 28.3%, supported by retained earnings as equity grew 15.5% to $299.3m. The 200bp gross margin lift is the durable-looking lever only if it survives normalising promotional activity and freight.
Payout ratio versus pre-lease FCF is suppressed because the source-backed cash-dividend bridge is unavailable.
Unresolved
This briefing cannot assess same-store sales, channel mix beyond the disclosed online share, or input-cost trajectory, because the supplied materials do not separate those drivers.
Chat
Ask follow-up questions about Briscoe Group's FY22 result.
Informational only. No buy, sell, hold, price-target, or personal financial advice.
Informational only. No buy, sell, hold, price-target, or personal financial advice.
Open to load segment breakdown.
Open to load analytical metrics.
Open to load key metrics.
BGP FY Jan 2022 Financial Statements and Independent Auditor's Report
FY22 / financial reportBGP FY Jan 2022 Results Announcement
FY22 / results announcementBGP FY Jan 2022 Results Commentary
FY22 / results releaseBGP Full Year Results 31 January 2021 Addendum
FY21 / results releaseBGP Full Year Results Announcement 31 January 2021
FY21 / financial reportBGP Half Year Results Announcement 1 August 2021
HY22 / financial reportBGP - Addresses from Annual Meeting held 20 May 2021
HY22 / commentaryRelated insights
Cross-company views selected from the metrics in this briefing.
Dividend coverage and payout pressure
Dividend payout versus NPAT is 68.4%.
Earnings quality and statutory distortions
PBT and NPAT growth diverged by 0.6pp.
Revenue growth context
Revenue growth was 6.1% for this reporting period.
ROE and capital efficiency
ROE was 29.4%, +1.1pp versus the prior comparable period.
Get the next Briscoe Group briefing and related NZX reporting-season updates by email.