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) / FY23

Maintained dividend pushed payout to unprecedented 75.4% as cash fell 93%

FY23 NPAT fell 56.7% on the absence of one-off land sale gains, but the held 3.5cps dividend now exceeds free cash flow.

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
26 February 2024
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

FY23 vs FY22

Revenue

$30.8m

-54.1% ↓ vs $67.1m

EBITDA

$16.2m

— vs —

Net profit after tax

$13.5m

-56.7% ↓ vs $31.2m

Net cash inflow from operating activities

−$10.3m

Suppressed: metric quality flags mark this value as unsuitable for normal comparison.

Final dividend per share

3.5c

flat vs 3.5c

Operating profit

$15.2m

-63.5% ↓ vs $41.7m

Profit before tax

$18.7m

-56.8% ↓ vs $43.3m

Cash and cash equivalents

$2.2m

-93.2% ↓ vs $31.7m

What changed

The maintained 3.5 cents-per-share dividend pushed the payout ratio to 75.4% of NPAT — Annolyse's historical baseline shows a four-period mean of 39.3% and a prior peak of 66.3%, classifying the current level as an unprecedented high

This matters because operating cash flow swung from +$11.2m to -$10.3m, pre-lease free cash flow of -$10.3m sits below the historical range (mean -$0.7m), and cash on hand fell 93.2% from $31.7m to $2.2m.

Revenue fell 54.1% to $30.8m, PBT fell 56.8% to $18.7m, and NPAT fell 56.7% to $13.5m — an unprecedented low against a four-period mean of -2.5%. Management attributes the gap to the absence of roughly $29m of one-off land sale gains booked in FY22.

Total assets rose 1.8% to $319.2m and equity rose 1.6% to $313.7m, both within historical norms.

What matters

The dividend now exceeds free cash generation

The 75.4% NPAT payout sits above any period in the four-year baseline (26.5%–66.3%, mean 39.3%). With FCF/NPAT at -76.7% versus +36.0% prior, the dividend was funded from the opening cash balance, which has been drawn down to $2.2m. That raises a structural funding question if FY24 sees similar working-capital absorption.

Margins were resilient despite the revenue collapse. PBT margin reached 60.8%, the upper edge of the four-period range (40.4%–64.6%) and 9.1pp above mean; NPAT margin of 43.9% is similarly at the upper edge. The dominant residential land development segment delivered a 60.7% gross margin. The implication: underlying unit economics remain healthy — the issue is volume and the absence of a high-value one-off, not core profitability.

Cash drained into the land bank, not capex. Capex was $14k (0.0% of revenue), while the portfolio cost base rose from $239.5m to $260.4m. The $20.9m increase in inventory at cost is a normal property-developer land-cycle move but, combined with the dividend, consumed essentially the entire opening cash buffer.

Expectations

No stated targets are supplied

Management commentary points to "smaller projects targeted for development, completion and sale within the short-term," which suggests smaller-ticket sales rather than another large land-bank gain in FY24.

HY23 contributed 38.5% of full-year revenue, 35.9% of EBITDA, and 37.3% of NPAT, so the year was second-half weighted. Implied 2H revenue of $18.9m on $10.4m EBITDA shows the run rate improved, but operating cash flow remained deeply negative across the full year despite the 2H profit recovery. The release does not support a quantified FY24 view, and the gap between reported 2H earnings and reported 2H cash matters more than the headline P&L.

Quality of result

Most of the headline P&L decline is timing-driven: the prior period contained roughly $29m of one-off land sale gains that did not repeat

Underlying margins on continuing residential development sit above their four-period mean, and the effective tax rate is unchanged at 28.0%. So the operating read on profitability is more durable than the -56.7% NPAT line suggests.

Cash quality is the harder issue. OCF/EBITDA of -63.7% reverses cleanly from a positive prior period, and pre-lease FCF of -$10.3m is below the historical range. Because capex is immaterial, this is a working-capital and land-bank story rather than a productive-investment story; the inventory build may unlock future sales but consumed the cash buffer alongside the dividend. ROE fell to 4.3%, the lower edge of the range (mean 7.4%), consistent with lower earnings on a still-large equity base. Debtor days at 3.9 remain within the historical range.

Unresolved

Open questions

What is the expected timing of cash conversion on the FY23 land-bank acquisitions, and which projects are scheduled to settle in FY24?
Why was the dividend maintained when free cash flow did not cover it, and does the Board view 75.4% payout as a one-period exception?
How does management plan to rebuild the cash buffer from $2.2m, and is debt funding contemplated for further land acquisitions?
Is there a minimum liquidity or gearing threshold that would constrain future portfolio additions?
What contracted forward sales or pipeline metrics underpin the "new smaller projects" commentary?

This briefing cannot assess forward sales pipeline depth, debt capacity, or specific project settlement timing because those disclosures are not in the supplied release.

Chat

Ask about CDI FY23

Ask follow-up questions about CDL Investments New Zealand's FY23 result.

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

Ask about CDI FY23

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 FY23 result.

What is the expected timing of cash conversion on the FY23 land-bank acquisitions, and which projects are scheduled to settle in FY24?Why does "The dividend now exceeds free cash generation" matter?How strong was the cash and earnings quality in FY23?What should I watch next for CDI after FY23?

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

CDI FY2023 Audited Financial Statements

FY23 / financial report↗

CDI FY2023 Directors' Review

FY23 / results presentation↗

CDI FY2023 Media Release

FY23 / media release↗

CDI FY2023 Results Announcement

FY23 / results announcement↗

Prior comparable period

CDI FY2022 Audited Financial Statements

FY22 / financial report↗

CDI FY2022 Media Release

FY22 / media release↗

CDI FY2022 NZX Results Announcement

FY22 / results announcement↗

Interim context

CDI H1 2023 Media Release

HY23 / media release↗

CDI H1 2023 NZX Results Announcement

HY23 / results announcement↗

CDI H1 2023 Unaudited Financial Statements

HY23 / financial report↗

Related insights

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

Dividend coverage and payout pressure

Dividend payout versus NPAT is 75.4%.

→

Revenue growth context

Revenue growth was -54.1% for this reporting period.

→

Earnings quality and statutory distortions

PBT and NPAT growth diverged by 0.1pp.

→

ROE and capital efficiency

ROE was 4.3%, -5.8pp 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.