Annolyse
BriefingsCompaniesScreenerInsightsPrinciplesCompareChatWatchlist

Explore

  • Briefings
  • Companies
  • Screener
  • Insights
  • Compare

Resources

  • Search
  • Methodology
  • API Reference

© 2026 Annolyse.

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

Result released16 March 2022·Annolyse analysis published22 April 2026

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...
HY22 revenue trajectory was $358.4m.

BGP Operating profit margin

Operating profit margin across covered periods.

↗
Loading chart...
HY22 operating profit margin was 20.4%.

BGP operating cash flow

Operating cash flow across covered periods.

↗
Loading chart...
HY22 operating cash flow was $45.5m.

BGP NPAT trajectory

Statutory profit after tax across covered periods.

↗
Loading chart...
HY22 npat trajectory was $47.5m.

Market context

Valuation

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.

Prices as at close, 20 July 2026

Price and market cap

The latest close and share count context for the market price.

Market cap

$1.1b

i

End-of-day close multiplied by current shares on issue.

Profitability multiples

How the market price compares with recent earnings and cash-flow inputs.

P/E

17.87x

i

Recent market cap compared with trailing earnings.

EPS

0.27

i

Recent filing-derived earnings per share.

PEG

Not available

i

Not meaningful without positive comparable earnings growth.

EV/EBITDA

9.53x

i

Enterprise value compared with recent EBITDA.

P/FCF

20.36x

i

Market cap compared with recent free cash flow.

P/B

3.46x

i

Market value compared with latest reported equity.

Income and fund shape

Yield and fund-style valuation where the company shape supports it.

Dividend yield

4.2%

i

Trailing dividends compared with the latest close.

Total return

Not available

i

Available once dividend and adjustment data are verified.

Release date
16 March 2022
Published
22 April 2026
Ask about this result
Sections⌄
  1. Charts
  2. Valuation
  3. Analysis
  4. Chat
  5. Data
  6. Sources

Key metrics

Numbers worth scanning first

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 FY22·Result released16 March 2022·Annolyse analysis published22 April 2026

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 suppressed because the source-backed cash-dividend bridge is unavailable.

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 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.

→
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.