Market cap
$1.1b
End-of-day close multiplied by current shares on issue.
Result releasedAnnolyse analysis published
A higher effective tax rate widened NPAT's decline to 28.0%, capex stepped up nearly fourfold, and the final dividend was reduced to 10.0 cps
Revenue context before the current result.
Operating profit margin across covered periods.
Operating cash flow across covered periods.
Operating working-capital absorption or release by reporting period.
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
18.1x
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
9.67x
Enterprise value compared with recent EBITDA.
P/FCF
20.62x
Market cap compared with recent free cash flow.
P/B
3.5x
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
FY25 vs FY24
Revenue
$791.5m
Caveat: metric quality flags apply; use this value with basis context.
Net profit after tax
$60.6m
Caveat: metric quality flags apply; use this value with basis context.
Net cash inflow from operating activities
$109.7m
Caveat: metric quality flags apply; use this value with basis context.
Full-year dividend per share
20.0c
Caveat: metric quality flags apply; use this value with basis context.
Operating profit
$104.4m
Caveat: metric quality flags apply; use this value with basis context.
Profit before tax
$95.1m
Caveat: metric quality flags apply; use this value with basis context.
Cash and cash equivalents
$142.4m
-18.8% ↓ vs $175.4m
Total assets
$692.5m
Caveat: metric quality flags apply; use this value with basis context.
Analysis ofBGP FY25Result releasedAnnolyse analysis published
What changed
The economic story sits in the margin line: gross margin fell 203bps to 40.37%, which converted flat top-line into a 17.3% decline in operating profit (to $104.4m) and an 18.9% decline in PBT (to $95.1m). NPAT fell further still, down 28.0% to $60.6m, because the effective tax rate rose to 36.2% from 28.2% — so PBT is the cleaner read on operating performance, with a 9.1pp gap to NPAT growth explained almost entirely by tax.
Cash generation softened (operating cash flow $109.7m, down 11.0%) while capex stepped up sharply to $58.2m from $15.1m, taking free cash flow pre-lease to $51.5m from $108.5m. The final dividend was reduced from 16.5 cps to 10.0 cps; closing cash fell $33.0m to $142.4m, with no interest-bearing debt.
What matters
A 203bps gross margin drop on flat sales is the entire FY25 earnings story. With segment shares unchanged (Homeware 61.9%, Sporting goods 38.1%), the deterioration is concentrated in Homeware, whose segment result fell to $56.5m from $75.3m (down ~25%) while Sporting goods held at $44.2m. That tells you the issue is product economics, not channel mix — online share actually rose to 19.7% from 18.7%.
The tax line is doing the work on NPAT. A 36.2% effective rate against a NZ statutory 28% adds roughly $7-8m of "extra" tax versus the prior basis and explains the entire 9.1pp gap between PBT growth (-18.9%) and NPAT growth (-28.0%). Whether this is timing-driven or structural matters for forward NPAT modelling.
Capital intensity has stepped up sharply. Capex of $58.2m is 7.3% of revenue, against a typical run-rate closer to 2%. The release doesn't reconcile this against specific projects, so the durability of the spend — and what return it is intended to earn — is unresolved.
Expectations
The HY25 interim noted Q2 sales +2.1% versus Q1 -2.6%; the full year landing at -0.1% implies the second half did stabilise modestly but did not deliver the kind of recovery that would have offset first-half softness in dollars. Second-half revenue share of 53.1% and NPAT share of 51.7% are consistent with normal Christmas-weighted seasonality rather than evidence of a turn. Without management targets, the relevant question is whether FY26 sees gross margin rebuild, not whether sales grow.
Quality of result
PBT carries the operating signal; the NPAT shortfall versus PBT is a tax effect.
Cash quality is mixed. OCF/PBT remains above 115%, so working-capital conversion is intact: inventory was actively reduced ($99.7m, down $5.2m) and the trade-debtors jump from $1.5m to $6.8m is timing within a tiny base for a retailer. The pressure is in capex, not working capital. FCF conversion to NPAT fell to 85.0% from 128.7%, and the final-dividend reduction took the FCF payout ratio to 86.5% — meaning that even at the lower distribution, capital allocation in FY25 absorbed essentially all free cash. ROE compressed to 19.7% from 27.5%, consistent with both lower earnings and a heavier asset base.
Unresolved
This briefing cannot assess management commentary, project-level capex allocation, or the strategic rationale behind the dividend decision beyond what the financial statements disclose.
Chat
Ask follow-up questions about Briscoe Group's FY25 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 2025 Financial Statements and Independent Auditor's Report
FY25 / financial reportBGP - FY Jan 2025 Results Announcement
FY25 / results announcementBGP - FY Jan 2025 Results Commentary
FY25 / results releaseBGP - FY Jan 2024 Financial Statements and Independent Auditor's Report
FY24 / financial reportBGP - FY Jan 2024 Results Announcement
FY24 / results announcementBGP - FY Jan 2024 Results Commentary
FY24 / results releaseBGP - HY July 2025 Financial Statements & Independent Auditors Review Report
HY25 / financial reportBGP - HY July 2025 Results Announcement
HY25 / results announcementBGP - HY July 2025 Results Commentary
HY25 / results releaseBGP - Addresses to Annual Meeting 15 May 2025
HY25 / commentaryRelated insights
Cross-company views selected from the metrics in this briefing.
Earnings quality and statutory distortions
PBT and NPAT growth diverged by 9.1pp, with a distortion flag in the result.
Dividend coverage and payout pressure
Dividend payout versus NPAT is 73.5%.
ROE and capital efficiency
ROE was 19.7%, -7.8pp versus the prior comparable period.
Revenue growth context
Revenue growth was -0.1% for this reporting period.
Get the next Briscoe Group briefing and related NZX reporting-season updates by email.