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
The New Zealand Refining Company (CHI) / FY21

Result released23 February 2022·Annolyse analysis published22 April 2026

Transition impairments drove NPAT to -$552.6m despite 44.5% EBITDA lift

Refinery simplification raised EBITDA to $72.8m and cut net debt, but conversion to a fuels import terminal triggered large non-cash charges.

Transport & Infrastructure / Fuel infrastructure

CHI 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, 17 July 2026

Price and market cap

The latest close and share count context for the market price.

Market cap

$1.4b

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

114.48x

i

Recent market cap compared with trailing earnings.

EPS

0.03

i

Recent filing-derived earnings per share.

PEG

Not available

i

Not meaningful without positive comparable earnings growth.

EV/EBITDA

18.02x

i

Enterprise value compared with recent EBITDA.

P/FCF

20.19x

i

Market cap compared with recent free cash flow.

P/B

1.73x

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

4.0%

i

Trailing dividends compared with the latest close.

Total return

Not available

i

Available once dividend and adjustment data are verified.

Release date
23 February 2022
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

FY21 vs FY20

Revenue

$231.7m

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

EBITDA

$72.8m

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

Net profit after tax

−$552.6m

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

Net cash inflow from operating activities

$34.7m

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

Declared dividend per share

0.0c

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

Profit before tax

−$765.1m

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

Cash and cash equivalents

$16.1m

-62.9% ↓ vs $43.3m

Total assets

$1.2b

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

Analysis ofCHI FY21·Result released23 February 2022·Annolyse analysis published22 April 2026

What changed

NZR's planned conversion to a fuels import terminal drove an unprecedented PBT loss of -$765.1m (FY20: -$271.4m), a -181.9% movement that reflects the strategic asset reset rather than operational collapse

NPAT fell to -$552.6m (-178.7%). Headline revenue was effectively flat at $231.7m (-0.9%).

Underneath the impairments, the operating business improved materially: EBITDA rose 44.5% to $72.8m on refinery simplification and balance-sheet optimisation. Operating cash flow grew 9.7% to $34.7m, helped by a -$12.8m working-capital release (Annolyse's historical baseline classifies this as an unprecedented inventory drawdown versus a typical -$1.7m release). Net debt fell to $183.6m from $231.3m, taking net debt / EBITDA to 2.52x (FY20: 4.59x). No final dividend was declared.

What matters

Asset reset, not operational failure

  1. Management has confirmed transition to a fuels import terminal is imminent, with conversion cost estimates being finalised. The -$765.1m PBT and -$552.6m NPAT predominantly reflect non-cash impairment of refining assets being retired, not a deterioration in trading. The implied H2 NPAT of -$547.7m against -$4.9m at HY21 confirms the loss is event-driven and concentrated in the conversion decision.

  2. Operating earnings improved as the refinery was simplified. EBITDA growth of 44.5% on a 0.9% revenue decline reflects simplification benefits and lower operating costs. This matters because the run-down business is generating better cash margins than in FY20, supporting cash flow through the transition window.

  3. Leverage materially de-risked ahead of conversion. Gross borrowings fell 27.3% to $199.7m, and cash conversion of 47.6% (down from 62.7% but within Annolyse's historical normal range of -24.6% to 79.6%) supported a 21% net debt reduction. The lower leverage matters because it provides headroom for terminal conversion capex without immediate refinancing pressure.

Expectations

No FY22 targets were provided

Management framed FY21 as "a fundamental reset of asset base to provide earnings stability and a focus on dividends" but did not quantify post-conversion earnings or dividend timing. Conversion cost estimates remain pending.

Seasonality is uninformative given the H2 impairment recognition: H1 EBITDA was $41.5m versus an implied H2 of $31.3m. The relevant question for FY22+ is the terminal run-rate after conversion completes, which this release does not support an answer to.

Quality of result

EBITDA growth looks durable to the extent it reflects structural simplification, but FY21 OCF of $34.7m was inflated by a -$12.8m working-capital release as inventory ran down from $18.6m to $5.7m (-69.2%)

Annolyse's historical baseline shows typical working-capital movements of around -$1.7m, so this release is unprecedented and largely non-repeating as the refinery winds down feedstock.

Strip out that release and underlying operating cash generation is closer to $22m. Pre-lease FCF of just $3.2m after $33.4m capex (14.4% of revenue) confirms a thin underlying cash margin behind the headline. The decision to pay no dividend is consistent with that picture and with the funding need for terminal conversion. Net debt reduction was real, but partly enabled by the inventory unwind; sustained deleveraging depends on terminal economics rather than continued working-capital tailwinds.

Unresolved

Open questions

What are the final estimated conversion costs to complete the terminal transition, and how will they be funded?
What is the expected EBITDA run-rate of the fuels import terminal once conversion is complete?
When does management expect dividends to resume, and what payout policy will apply under the terminal model?
How much further inventory release is available before the working-capital tailwind ends?
Will operating EBITDA hold up through the transition period, or step down as refining throughput declines?

This briefing cannot assess the post-conversion terminal economics, the final conversion capex, or the contracted fee structure that will drive the earnings stability management has signalled for the new business model.

Chat

Ask about CHI FY21

Ask follow-up questions about The New Zealand Refining Company's FY21 result.

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

Ask about CHI FY21

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

Sign in to chat

Sign in to ask questions about The New Zealand Refining Company's FY21 result.

What are the final estimated conversion costs to complete the terminal transition, and how will they be funded?Why does "Asset reset, not operational failure" matter?How strong was the cash and earnings quality in FY21?What should I watch next for CHI after FY21?

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

NZR FY21 Financial Statements

FY21 / financial report↗

NZR FY21 Results Announcement

FY21 / results announcement↗

NZR FY21 Results Commentary

FY21 / results release↗

NZR FY21 Results Investor Presentation

FY21 / results presentation↗

Prior comparable period

2020 Annual Report

FY20 / financial report↗

Interim context

HY2021 Financial Statements

HY21 / financial report↗

HY2021 Results announcement

HY21 / results announcement↗

HY2021 Results Commentary

HY21 / results release↗

Related insights

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

Cash conversion quality

This result converted 47.6% of EBITDA to operating cash flow, -15.1pp versus the prior comparable period.

→

Earnings quality and statutory distortions

PBT and NPAT growth diverged by 3.2pp, with a distortion flag in the result.

→

Leverage and balance-sheet risk

Net debt / EBITDA is 2.52x, -2.07x versus the prior comparable period.

→

Revenue growth context

Revenue growth was -0.9% for this reporting 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 CHI publishes next

Get the next The New Zealand Refining Company briefing and related NZX reporting-season updates by email.