Market cap
$187.5m
End-of-day close multiplied by current shares on issue.
Result releasedAnnolyse analysis published
Tax-rate normalisation cushioned NPAT to a 27.9% decline, masking a deeper margin compression on subdued residential section demand.
Revenue context before the current result.
EBITDA 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
$187.5m
End-of-day close multiplied by current shares on issue.
How the market price compares with recent earnings and cash-flow inputs.
P/E
16.89x
Recent market cap compared with trailing earnings.
EPS
0.04
Recent filing-derived earnings per share.
PEG
Not available
Not meaningful without positive comparable earnings growth.
EV/EBITDA
Not available
Not available for this company right now.
P/FCF
Not available
Not meaningful when free cash flow is negative or unavailable.
P/B
0.58x
Market value compared with latest reported equity.
Yield and fund-style valuation where the company shape supports it.
Dividend yield
1.6%
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
$38.1m
Caveat: metric quality flags apply; use this value with basis context.
EBITDA
$15.6m
Caveat: metric quality flags apply; use this value with basis context.
Net profit after tax
$11.1m
Caveat: metric quality flags apply; use this value with basis context.
Net cash inflow from operating activities
−$9m
Caveat: metric quality flags apply; use this value with basis context.
Final dividend per share
1.0c
Caveat: metric quality flags apply; use this value with basis context.
Operating profit
$15m
Caveat: metric quality flags apply; use this value with basis context.
Profit before tax
$15.4m
Caveat: metric quality flags apply; use this value with basis context.
Cash and cash equivalents
$13.9m
-57.6% ↓ vs $32.8m
Analysis ofCDI FY25Result releasedAnnolyse analysis published
What changed
EBITDA dropped 37.4% to $15.6m.
NPAT fell only 27.9% to $11.1m because the effective tax rate normalised to 28.3% from 42.5%, with the prior period carrying a disclosed $3.9m one-off non-cash deferred tax adjustment tied to the commercial-buildings depreciation policy change. The 14.6pp gap between PBT growth (-42.5%) and NPAT growth (-27.9%) is the size of that distortion.
Cash on the balance sheet fell from $32.8m to $13.9m. The final dividend was cut to 1c from 3.5c.
What matters
Revenue at -22.3% sits within the company's historical range, but the PBT margin breaking below the prior 47.3% floor is new information about through-cycle profitability in residential land development. With residential land contributing 91.8% of revenue and segment result falling from $24.6m to $12.5m, this looks like price/mix on settled sections rather than a pure volume effect.
PBT is the cleaner operating read. The 28.3% current tax rate is within the historical range (mean 31.6%), but the 42.5% prior rate carried the deferred tax adjustment. NPAT growth of -27.9% understates the operating deterioration; the -42.5% PBT decline is the figure that matters for comparing to the prior comparable.
Capital allocation has tightened materially. The payout ratio fell to 26.5% of NPAT from 66.3%, well below Annolyse's historical baseline mean of 51.5%. Combined with the cash drawdown to $13.9m, the dividend cut signals the board is conserving capital — consistent with management's reference to expediting inventory and awaiting a Havelock North decision in Q1 2026.
Expectations
The HY25 context shows the year was second-half weighted (H1 delivered 36.1% of revenue, 32.2% of NPAT), which is typical for lumpy section settlements but limits what the half-year tells us about run-rate.
Management cites a "subdued residential sales environment" and continued diversification away from residential — but with 91.8% of revenue still in residential land, that diversification has not yet meaningfully insulated the result.
Quality of result
Beyond the tax distortion, two quality flags warrant attention:
ROE fell to 3.5% from 4.9%, putting it below the historical baseline range (mean 7.6%, range 4.3%–10.9%). Total assets at $331.6m are above the historical baseline mean of $314.8m, so the lower return is being earned on a slightly larger asset base — making the ROE compression a function of the earnings step-down, not capital release.
Unresolved
This briefing cannot assess land-bank carrying values, forward section pricing, or the timing of consented inventory coming to market.
Chat
Ask follow-up questions about CDL Investments New Zealand'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.
CDI FY2025 Audited Financial Statements
FY25 / financial reportCDI FY2025 Directors' Review
FY25 / results presentationCDI FY2025 Media Release
FY25 / media releaseCDI FY2025 Results Announcement
FY25 / results announcementCDI FY2024 Audited Financial Statements
FY24 / financial reportCDI FY2024 Media Release
FY24 / media releaseCDI FY2024 Results Announcement
FY24 / results announcementCDI HY25 Media Release
HY25 / media releaseCDI HY25 Results Announcement
HY25 / results announcementCDI HY25 Unaudited Financial Statements
HY25 / financial reportRelated insights
Cross-company views selected from the metrics in this briefing.
Earnings quality and statutory distortions
PBT and NPAT growth diverged by 14.6pp, with a distortion flag in the result.
Revenue growth context
Revenue growth was -22.3% for this reporting period.
Dividend coverage and payout pressure
Dividend payout versus NPAT is 26.5%.
ROE and capital efficiency
ROE was 3.5%, -1.4pp versus the prior comparable period.
Get the next CDL Investments New Zealand briefing and related NZX reporting-season updates by email.