Annolyse
BriefingsCompaniesInsightsPrinciplesCompareChatWatchlist

Explore

  • Briefings
  • Companies
  • Insights
  • Compare

Resources

  • Search
  • Methodology

© 2026 Annolyse.

ChartsAnalysisChatData
  1. Charts
  2. Analysis
  3. Chat
  4. Data
  5. Sources
←Back to briefings
Briscoe Group (BGP) / FY22

PBT up 20.7% on margin expansion, but inventory build cut cash flow

A 200bp gross margin lift carried earnings well ahead of revenue, while a 30.7% inventory build pulled operating cash flow down 9.4%.

Consumer / Retail general

BGP revenue trajectory

Revenue context before the current result.

↗
Loading chart...
FY26 was $798.8m, versus $371.3m in HY26.

BGP Operating profit margin

Operating profit margin across covered periods.

↗
Loading chart...
FY26 was 12%, versus 12.6% in HY26.

BGP operating cash flow

Operating cash flow across covered periods.

↗
Loading chart...
FY26 was $102.4m, versus $24.6m in HY26.

BGP working-capital movement

Operating working-capital absorption or release by reporting period.

↗
Loading chart...
  • HY22 BGP: Outside range high operating working-capital movement. $17.4m; 3-period range $-2.9m to $11.9m. Operating working-capital movement: NZ$17.4m, above normal range; 1/3 prior periods had builds averaging NZ$11.9m, and 1 had releases averaging NZ$-2.9m.
  • FY22 BGP: Unprecedented high operating working-capital movement. $29.6m; 4-period range $-14m to $0.1m. Operating working-capital movement: NZ$29.6m, unprecedented high; 1/4 prior periods had builds averaging NZ$0.1m, and 3 had releases averaging NZ$-9.2m.
  • HY24 BGP: Outside range low operating working-capital movement. $-2.9m; 3-period range $0m to $17.4m. Operating working-capital movement: NZ$-2.9m, below normal range; 2/3 prior periods had builds averaging NZ$14.7m, and none had a working-capital release.
  • FY26 BGP: Outside range low operating working-capital movement. $-14m; 4-period range $-13m to $29.6m. Operating working-capital movement: NZ$-14.0m, below normal range; 2/4 prior periods had builds averaging NZ$14.9m, and 2 had releases averaging NZ$-6.7m.
Operating working-capital movement: NZ$-14.0m, below normal range; 2/4 prior periods had builds averaging NZ$14.9m, and 2 had releases averaging NZ$-6.7m.
Release date
16 March 2022
Published
22 April 2026
Ask about this result
Sections⌄
  1. Charts
  2. Analysis
  3. Chat
  4. Data
  5. Sources

Key metrics

Numbers worth scanning first

FY22 vs FY21

Revenue

$744.5m

+6.1% ↑ vs $701.8m

Net profit after tax

$87.9m

+20.1% ↑ vs $73.2m

Net cash inflow from operating activities

$96.5m

-9.4% ↓ vs $106.6m

Full-year dividend per share

27.0c

-5.3% ↓ vs 28.5c

Operating profit

$136.5m

+17.8% ↑ vs $115.9m

Profit before tax

$122.4m

+20.7% ↑ vs $101.4m

Total assets

$688.5m

+6.1% ↑ vs $649m

What changed

Profit before tax rose 20.7% to $122.4m on revenue growth of just 6.1% to $744.4m, because gross margin expanded 200bp to 45.76% from 43.76%

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

Margin, not volume, drove the result

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

No forward targets or order-book disclosures are supplied, so the result can only be judged against shape and seasonality

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

The earnings result is high quality on the income statement but lower quality on cash

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 43.6% based on the source-backed deterministic derivation.

Unresolved

Open questions

Is the 30.7% inventory build defensive stocking against supply-chain risk, or a signal of slower sell-through that will require clearance?
How much of the 200bp gross margin gain reflects price and mix versus reduced promotional intensity, and which components are sustainable into FY23?
Why did second-half NPAT step down to $40.4m from $47.5m in the first half, and what does that imply for run-rate?
Will capex normalise back toward the prior $25.5m, and how should that be read against the lower FCF base?
Does the move from 28.5cps (including a special) to 27.0cps represent a settled ordinary payout level, or a placeholder pending working-capital resolution?

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 about BGP FY22

Ask follow-up questions about Briscoe Group's FY22 result.

Informational only. No buy, sell, hold, price-target, or personal financial advice.

Ask about BGP FY22

Informational only. No buy, sell, hold, price-target, or personal financial advice.

Sign in to chat

Sign in to ask questions about Briscoe Group's FY22 result.

Is the 30.7% inventory build defensive stocking against supply-chain risk, or a signal of slower sell-through that will require clearance?Why does "Margin, not volume, drove the result" matter?How strong was the cash and earnings quality in FY22?What should I watch next for BGP after FY22?

Checking account...

Data appendix

Show segment detail

Open to load segment breakdown.

Show analytical metrics

Open to load analytical metrics.

Show key metrics table

Open to load key metrics.

Sources

Current period

BGP FY Jan 2022 Financial Statements and Independent Auditor's Report

FY22 / financial report↗

BGP FY Jan 2022 Results Announcement

FY22 / results announcement↗

BGP FY Jan 2022 Results Commentary

FY22 / results release↗

Prior comparable period

BGP Full Year Results 31 January 2021 Addendum

FY21 / results release↗

BGP Full Year Results Announcement 31 January 2021

FY21 / financial report↗

Interim context

BGP Half Year Results Announcement 1 August 2021

HY22 / financial report↗

Release context

BGP - Addresses from Annual Meeting held 20 May 2021

HY22 / commentary↗

Related insights

Cross-company views selected from the metrics in this briefing.

Dividend coverage and payout pressure

Dividend payout versus pre-lease FCF is 43.6%, with NPAT payout at 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.

→
This briefing is based on available company filings and standard Annolyse calculations. It is general information only and does not constitute financial advice. The analysis may contain errors. Always read the original company filings and consult a licensed financial adviser before making investment decisions.

Get notified when BGP publishes next

Get the next Briscoe Group briefing and related NZX reporting-season updates by email.