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) / HY22

Result released14 September 2021·Annolyse analysis published22 April 2026

NPAT jumped 69.6% on a 22.6% rebound, but $17.4m WC build cut OCF 6.9%

Operating cash flow fell despite earnings nearly doubling, as a NZ$17.4m working-capital absorption dwarfed the NZ$3.5m historical average.

Consumer / Retail general

BGP metric context

Comparable chart history for this briefing.

Not enough chartable history yet. This panel will populate as comparable periods are published.

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, 21 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

18.1x

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

9.67x

i

Enterprise value compared with recent EBITDA.

P/FCF

20.62x

i

Market cap compared with recent free cash flow.

P/B

3.5x

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
14 September 2021
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

HY22 vs HY21

Revenue

$358.4m

Caveat: metric quality flags apply; use this value with basis context.

Net profit after tax

$47.5m

Caveat: metric quality flags apply; use this value with basis context.

Net cash inflow from operating activities

$45.5m

Caveat: metric quality flags apply; use this value with basis context.

Interim dividend per share

11.5c

— vs —

Operating profit

$73m

Caveat: metric quality flags apply; use this value with basis context.

Profit before tax

$66.1m

Caveat: metric quality flags apply; use this value with basis context.

Total assets

$653.6m

Caveat: metric quality flags apply; use this value with basis context.

Analysis ofBGP HY22·Result released14 September 2021·Annolyse analysis published22 April 2026

What changed

Revenue rose 22.6% to NZ$358.4m and net profit after tax grew 69.6% to NZ$47.5m, with profit before tax up 70.8% to NZ$66.1m

Against Annolyse's historical baseline, revenue growth, PBT growth, NPAT growth, NPAT margin (13.3%) and ROE (36.2% versus 22.4% prior) are all unprecedented for the comparable half.

Operating working capital absorbed NZ$17.4m, an unprecedented build against a historical average of NZ$3.5m and a prior range of NZ$-2.9m to NZ$11.9m. That absorption is why net cash from operating activities fell 6.9% to NZ$45.5m even as earnings nearly doubled, and why pre-lease free cash flow fell to NZ$33.8m from NZ$36.2m. Cash on hand was NZ$93.9m versus NZ$98.6m, and the declared HY22 interim dividend is 11.5 cents per share.

What matters

The headline growth flatters a COVID-affected base

  • The 22.6% revenue lift and 69.6% NPAT lift are both unprecedented against the company's historical half-year range, but the HY21 comparable was disrupted by the prior year's lockdown. The annualised current revenue of NZ$716.8m is only modestly above FY21's NZ$701.8m, so the rebound is more about timing recapture than a step-change in run-rate.
  • Profitability is genuinely wider, not just bigger. PBT margin of 18.4% sits above the company's historical 11.0%–17.2% range and NPAT margin of 13.3% is an unprecedented high versus a 9.3% mean. The effective tax rate of 28.1% is at the lower edge of the historical 28.1%–41.3% range, contributing modestly to NPAT but not the main driver, since the PBT-versus-NPAT growth gap is only 1.2 percentage points.
  • Cash conversion deteriorated materially. FCF-to-NPAT fell to 71.3% from 129.5% as inventory rose 16.6% to NZ$101.1m. This matters because the earnings beat is partly being funded by stock build, and the operating cash trajectory is the cleaner read on whether HY22 profitability is being realised in cash.

Expectations

No forward targets or guidance were supplied

The supplied seasonality context shows HY21 represented 41.7% of FY21 revenue and 38.2% of FY21 NPAT, so the business is historically second-half weighted. Implied second-half revenue using that shape is NZ$409.4m and implied second-half NPAT NZ$45.2m, but those implied values rely on the HY21 weighting being representative, which is itself distorted by the FY21 lockdown.

The release supports the conclusion that HY22 trading was strong and that the balance sheet remains cash-positive. It does not support a confident view on whether the unprecedented PBT margin of 18.4% holds into the second half once the lockdown rebound fades.

Quality of result

The operating result looks largely durable but cash-light

Inventory days at 51.3 are actually below the historical 52.0–55.9 range, so the NZ$14.4m inventory build appears volume-driven rather than a slowdown signal, and capex intensity at 3.2% of revenue is unremarkable. Debtor days at 2.8 are above the historical 1.8–2.6 range, but the absolute trade-debtor balance of NZ$5.6m is too small to move the read.

The cash conversion shortfall is the main quality flag. Pre-lease FCF of NZ$33.8m is still at the upper edge of the historical NZ$3.0m–NZ$39.4m range, so absolute cash generation is strong; the issue is that it has lagged a much larger earnings step-up. Total assets at NZ$653.6m are an unprecedented low against the historical NZ$661.5m–NZ$680.2m range, reflecting the lower cash balance alongside higher inventory.

Unresolved

Open questions

Why did inventory rise NZ$14.4m when inventory days fell — is this pre-positioning for second-half trading, or a hedge against supply-chain disruption?
Will the unprecedented PBT margin of 18.4% hold once the FY21 lockdown rebound is fully annualised?
Is the 28.1% effective tax rate, at the lower edge of the historical range, sustainable or a one-off benefit?
How much of the NZ$17.4m working-capital absorption is expected to reverse in the second half?
What is the planned capital allocation balance between dividends, special distributions and cash retention given the deteriorated conversion?

This briefing cannot assess whether HY22 demand strength reflects a structurally higher run-rate or a transient post-lockdown catch-up, since no forward-trading commentary or guidance was supplied.

Chat

Ask about BGP HY22

Ask follow-up questions about Briscoe Group's HY22 result.

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

Ask about BGP HY22

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 HY22 result.

Why did inventory rise NZ$14.4m when inventory days fell — is this pre-positioning for second-half trading, or a hedge against supply-chain disruption?Why does "The headline growth flatters a COVID-affected base" matter?How strong was the cash and earnings quality in HY22?What should I watch next for BGP after HY22?

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 Half Year Results Announcement 1 August 2021

HY22 / financial report↗

Prior comparable period

BGP - Interim Report for period ended 26 July 2020

HY21 / financial report↗

Full-year context

BGP - Annual Report 31 January 2021

FY21 / 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.

Revenue growth context

Revenue growth was 22.6% for this reporting period.

→

ROE and capital efficiency

ROE was 36.2%, +13.9pp versus the prior comparable period.

→

Earnings quality and statutory distortions

PBT and NPAT growth diverged by 1.2pp.

→

Working-capital pressure

Inventory days were 51 days, -3 days 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.