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
CDL Investments New Zealand (CDI) / FY22

Revenue fell 27% but NPAT margin hit an unprecedented 46.5%

Project mix held profit virtually flat despite lower settlement volumes, while cash fell NZ$21.4m on the Hamilton land acquisition and dividends.

Property / Residential development

CDI revenue trajectory

Revenue context before the current result.

↗
Loading chart...
FY25 was $38.1m, versus $13.8m in HY25.

CDI EBITDA margin

EBITDA margin across covered periods.

↗
Loading chart...
FY25 was 41%, versus 37.1% in HY25.

CDI operating cash flow

Operating cash flow across covered periods.

↗
Loading chart...
FY25 was -$9m, versus -$12.2m in HY25.

CDI working-capital movement

Operating working-capital absorption or release by reporting period.

↗
Loading chart...
  • HY24 CDI: Outside range high operating working-capital movement. $3.3m; 3-period range $-3.1m to $2.1m. Operating working-capital movement: NZ$3.3m, above normal range; 1/3 prior periods had builds averaging NZ$2.1m, and 2 had releases averaging NZ$-2.5m.
  • FY24 CDI: Unprecedented high operating working-capital movement. $0.4m; 4-period range $-0.3m to $0.1m. Operating working-capital movement: NZ$0.4m, unprecedented high; 2/4 prior periods had builds averaging NZ$0.1m, and 1 had releases averaging NZ$-0.3m.
  • HY25 CDI: Outside range low operating working-capital movement. $-3.1m; 3-period range $-1.9m to $3.3m. Operating working-capital movement: NZ$-3.1m, below normal range; 2/3 prior periods had builds averaging NZ$2.7m, and 1 had releases averaging NZ$-1.9m.
  • FY25 CDI: Unprecedented low operating working-capital movement. $-0.3m; 4-period range $0m to $0.4m. Operating working-capital movement: NZ$-0.3m, unprecedented low; 3/4 prior periods had builds averaging NZ$0.2m, and none had a working-capital release.
Operating working-capital movement: NZ$-0.3m, unprecedented low; 3/4 prior periods had builds averaging NZ$0.2m, and none had a working-capital release.
Release date
16 February 2023
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

$67.1m

-27.0% ↓ vs $91.9m

Net profit after tax

$31.2m

-0.3% ↓ vs $31.3m

Net cash inflow from operating activities

$11.2m

+172.6% ↑ vs $4.1m

Final dividend per share

3.5c

flat vs 3.5c

Cash and cash equivalents

$31.7m

-40.3% ↓ vs $53m

Total assets

$313.7m

+5.4% ↑ vs $297.6m

What changed

Revenue fell 27.0% to NZ$67.1m (FY21: NZ$91.9m), yet profit before tax was essentially unchanged at NZ$43.3m (-0.2%) and NPAT held at NZ$31.2m (-0.3%)

The reconciler is margin: NPAT margin reached 46.5%, an unprecedented high against the supplied 4-period mean of 34.6% and historical range of 29.1%–43.9%. PBT margin of 64.5% similarly sat above the supplied historical range (mean 50.8%, range 40.4%–60.8%).

Operating cash inflow jumped to NZ$11.2m (FY21: NZ$4.1m), itself an unprecedented high versus a historical mean of NZ$-6.1m. Despite that, the cash balance fell NZ$21.4m to NZ$31.7m as the period absorbed a Hamilton land acquisition (4.85 hectares in H1) and dividends. The final dividend was held at 3.5 cents per share.

What matters

Margin expansion is the story, not volume

  • Because settlement revenue dropped sharply but profit held, the unprecedented NPAT margin reflects project mix — the release flags Prestons Park (Christchurch) as the strongest contributor and Kewa Road as "nearly sold out". For a residential developer, this matters because next year's margin will be set by which sections settle, not by any structural cost change.
  • Cash conversion looks strong but is timing-driven. Pre-lease free cash flow of NZ$11.2m is an unprecedented high against a historical mean of NZ$-6.1m, and FCF/NPAT improved to 36.0% from 13.2%. For a developer, this typically signals inventory release rather than recurring earnings power, so the FCF profile is unlikely to repeat without similar settlement timing.
  • Balance sheet strengthened materially. Total equity rose 7.9% to NZ$308.9m and total liabilities fell 57.2% to NZ$4.8m. ROE of 10.5% sits at the upper edge of the supplied historical range (mean 5.9%, range 3.5%–10.9%), and the company carries no disclosed borrowings — useful capacity heading into a tougher property cycle.

Expectations

No forward target is provided in the release

The supplied interim shape shows HY22 already delivered 70.9% of full-year revenue and 73.4% of NPAT, implying H2 revenue of just NZ$19.5m and H2 NPAT of NZ$8.3m. That is a material deceleration into the rate-rise environment management itself flagged when noting 2023 "would be very different".

The gap that matters is whether margins normalise toward the supplied 50.8% PBT-margin mean as the project mix rotates, particularly with the Hamilton land taken into inventory and Kewa Road close to fully sold. The release supports neither a continuation nor a clear step-down.

Quality of result

Earnings quality is mixed

PBT was effectively flat (-0.2%), tax was unremarkable at 28.0% in both periods, and there are no disclosed one-offs — so the headline profit number is clean. However, the way it was achieved is not durable: revenue fell 27% and margin expanded to levels above the supplied historical range, which for a sections developer is a function of which projects settled rather than recurring pricing power.

Cash quality has a similar caveat. Operating cash flow of NZ$11.2m looks excellent against the supplied historical baseline, but HY22 already contributed NZ$10.8m of it, leaving only NZ$0.4m of H2 operating cash. Working-capital movement of NZ$0.1m is within the supplied normal range and debtor days of 1.2 are at the lower edge — so the cash result is not balance-sheet flattered, but it is concentrated in H1 and reflects settlement timing on a finite inventory of sections.

Unresolved

Open questions

What drove the unprecedented NPAT margin — Prestons Park pricing, cost capitalisation timing, or a step-change in section yield?
How much developable inventory remains at Kewa Road, Prestons Park and Swanson, and at what implied margin?
What is the development timeline and expected margin profile for the Hamilton parcel acquired in H1?
Why was the dividend held flat at 3.5 cps when the payout ratio against NPAT (32.4%) and FCF (89.9%) leave headroom?
How does management expect 2023's rate environment to affect section absorption and pricing?

This briefing cannot assess remaining land-bank carrying values, project-by-project margins, or the section-sales pipeline beyond the release's commentary.

Chat

Ask about CDI FY22

Ask follow-up questions about CDL Investments New Zealand's FY22 result.

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

Ask about CDI FY22

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

Sign in to chat

Sign in to ask questions about CDL Investments New Zealand's FY22 result.

What drove the unprecedented NPAT margin — Prestons Park pricing, cost capitalisation timing, or a step-change in section yield?Why does "Margin expansion is the story, not volume" matter?How strong was the cash and earnings quality in FY22?What should I watch next for CDI after FY22?

Checking account...

Data appendix

Show analytical metrics

Open to load analytical metrics.

Show key metrics table

Open to load key metrics.

Sources

Current period

CDI FY2022 Audited Financial Statements

FY22 / financial report↗

CDI FY2022 Directors Review

FY22 / results presentation↗

CDI FY2022 Media Release

FY22 / media release↗

CDI FY2022 NZX Results Announcement

FY22 / results announcement↗

Prior comparable period

CDI FY2021 Audited Financial Statements

FY21 / financial report↗

CDI FY2021 Media Release

FY21 / media release↗

CDI FY2021 Results Announcement

FY21 / results announcement↗

Interim context

CDI 2022 Interim Results Media Release

HY22 / media release↗

CDI Unaudited Financial Statements for the period ended 30 June 2022

HY22 / financial report↗

Related insights

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

Dividend coverage and payout pressure

Dividend payout versus pre-lease FCF is 120.0%, with NPAT payout at 32.4%.

→

Revenue growth context

Revenue growth was -27.0% for this reporting period.

→

Earnings quality and statutory distortions

PBT and NPAT growth diverged by 0.1pp.

→

ROE and capital efficiency

ROE was 10.5%, -1.0pp 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 CDI publishes next

Get the next CDL Investments New Zealand briefing and related NZX reporting-season updates by email.