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
Channel Infrastructure NZ (CHI) / HY23

Result released23 August 2023·Annolyse analysis published22 April 2026

PBT up 158% on terminal debut, NPAT down 34% on prior discontinued-ops gain

The headline NPAT decline reflects a NZ$11.6m HY22 discontinued-operations gain; continuing-operations NPAT rose to NZ$14.5m from NZ$5.6m.

Transport & Infrastructure / Fuel infrastructure

CHI revenue trajectory

Revenue context before the current result.

↗
Loading chart...
FY22 was $88.2m, versus $231.7m in FY21.

CHI EBITDA margin

EBITDA margin across covered periods.

↗
Loading chart...
  • FY21 CHI FY: Unprecedented low ebitda margin. 31.5%; 4-period range 65.1% to 68%. EBITDA margin: 31.5%, unprecedented low; 4-period mean 66.6%, range 65.1%-68.0%.
  • HY22 CHI HY: Outside range low ebitda margin. 65.9%; 3-period range 67.6% to 69%. EBITDA margin: 65.9%, below normal range; 3-period mean 68.5%, range 67.6%-69.0%.
EBITDA margin: 65.9%, below normal range; 3-period mean 68.5%, range 67.6%-69.0%.

CHI operating cash flow

Operating cash flow across covered periods.

↗
Loading chart...
FY22 was -$14.1m, versus $34.7m in FY21.

CHI working-capital movement

Operating working-capital absorption or release by reporting period.

↗
Loading chart...
  • FY21 CHI: Unprecedented low operating working-capital movement. $-12.8m; 4-period range $-4.4m to $0.5m. Operating working-capital movement: NZ$-12.8m, unprecedented low; 1/4 prior periods had builds averaging NZ$0.5m, and 3 had releases averaging NZ$-2.5m.
Operating working-capital movement: NZ$-12.8m, unprecedented low; 1/4 prior periods had builds averaging NZ$0.5m, and 3 had releases averaging NZ$-2.5m.

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 August 2023
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

HY23 vs HY22

Revenue

$64.4m

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

EBITDA

$43.5m

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

Net profit after tax

$11.4m

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

Net cash inflow from operating activities

$21.3m

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

Interim dividend per share

4.2c

— vs —

Operating profit

$27.3m

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

Profit before tax

$20.1m

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

Cash and cash equivalents

$1.9m

-76.4% ↓ vs $8m

Analysis ofCHI HY23·Result released23 August 2023·Annolyse analysis published22 April 2026

What changed

HY23 is the first full reporting period for Channel Infrastructure as a pure import terminal, and the underlying earnings step-up is large: revenue +115.9% to NZ$64.4m, EBITDA +121.3% to NZ$43.5m, and profit before tax +157.7% to NZ$20.1m

The reported net profit line, however, fell 33.7% to NZ$11.4m because the HY22 comparable included a NZ$11.6m gain from the refinery's discontinued operations, while HY23 carries a NZ$3.1m discontinued-operations loss. On a continuing-operations basis, NPAT rose to NZ$14.5m from NZ$5.6m.

Operating cash flow swung from −NZ$14.8m to +NZ$21.3m, and net debt/EBITDA fell to 6.8x from 10.9x. The board declared a 4.2 cps fully imputed interim dividend, the first interim since the model transition. Trade debtors built to NZ$21.1m from essentially nil, lifting debtor days to 59.7.

What matters

The like-for-like operating read is materially stronger, not weaker

PBT growth of 157.7% and a 31.2% PBT margin (above the supplied historical range of 26.0–28.2%) reflect the first clean half on the terminal fee model. The −33.7% NPAT print is an artefact of the HY22 discontinued-operations gain and a HY22 effective tax rate of −27.5% versus 28.0% this period — both directly attributable to the refinery wind-down comparable rather than current trading.

Debtor days at 59.7 are above the supplied historical mean of 26.2 days (prior comparable: 0.1 days, when the business was still pre-transition). This is structural — wholesale customers under throughput contracts replace refinery off-take — but it locks NZ$21.1m of working capital that did not previously sit on the balance sheet. The HY22 zero-debtor base means the prior cash-conversion comparator (−75.4%) is not a useful benchmark for HY23's 48.8%.

Leverage is improving but remains elevated. Net debt/EBITDA of 6.8x is within Annolyse's historical range (6.2x–10.9x) and below the 7.97x mean, helped by EBITDA more than doubling rather than debt reduction — gross borrowings actually rose to NZ$297.3m from NZ$223.3m. The 140% NPAT payout ratio looks aggressive in isolation but is only 78% of pre-lease FCF.

Expectations

Management has flagged an upgrade to FY23 EBITDA, free cash flow and dividend guidance, but the release excerpts do not quantify the new range

Jet fuel demand is cited at 76% of pre-COVID levels and the remaining c.45 million litres of private jet storage is expected to be commissioned, both of which should support H2.

Half-year shape context is limited: HY22 represented only 33.8% of FY22 revenue and 34.2% of EBITDA because the refinery exited in Q1. That makes simple annualisation (HY23 implies ~NZ$128.8m FY23 revenue) the more useful anchor than seasonal pattern, but the upgraded guidance — not disclosed in the supplied excerpts — is what investors need to size the H2 step-up.

Quality of result

The earnings step-up looks durable

The drivers are the contracted terminal fee model rather than one-off items, the PBT margin sits above its historical range, and pre-lease FCF of NZ$34.0m is above the supplied historical mean of NZ$6.1m. Cash conversion of 48.8% is within the company's historical normal range — the HY22 prior comparable was abnormally negative because of refinery wind-down outflows, so the year-on-year improvement overstates the underlying change.

Two quality caveats. First, the NZ$21.5m operating working-capital build absorbed roughly half of EBITDA in cash terms; if debtor days do not stabilise near current levels, further build would pressure conversion. Second, capex of NZ$32.7m (50.8% of revenue) still reflects conversion-phase spend, so the normalised free-cash profile after that programme completes is not yet visible in this print. The 4.2 cps interim is covered 2.1x by pre-lease FCF but 0.7x by reported NPAT — sustainable on cash, dependent on EBITDA holding to remain covered on earnings.

Unresolved

Open questions

What are the specific upgraded FY23 EBITDA, FCF and dividend ranges referenced in the release?
Is debtor days near 60 the steady-state under the new wholesale invoicing model, or is HY23 still in transition?
What is the remaining capex profile and target run-rate net debt/EBITDA after jet storage commissioning?
What residual P&L or cash exposure remains from the discontinued refinery operations beyond the HY23 NZ$3.1m loss?
How should investors think about dividend cover once capex normalises and EBITDA exits transition?

This briefing cannot assess the upgraded FY23 guidance ranges because they are not quantified in the supplied release excerpts.

Chat

Ask about CHI HY23

Ask follow-up questions about Channel Infrastructure NZ's HY23 result.

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

Ask about CHI HY23

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

Sign in to chat

Sign in to ask questions about Channel Infrastructure NZ's HY23 result.

What are the specific upgraded FY23 EBITDA, FCF and dividend ranges referenced in the release?Why does "The like-for-like operating read is materially stronger, not weaker" matter?How strong was the cash and earnings quality in HY23?What should I watch next for CHI after HY23?

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

HY23 Financial Statements

HY23 / financial report↗

HY23 Investor Presentation

HY23 / results presentation↗

HY23 Results Announcement

HY23 / results announcement↗

HY23 Results Commentary

HY23 / results release↗

Prior comparable period

HY22 Financial Statements

HY22 / financial report↗

HY22 Results Announcement

HY22 / results announcement↗

HY22 Results Commentary

HY22 / results release↗

Full-year context

FY22 Annual Report

FY22 / financial report↗

FY22 Results Announcement

FY22 / results announcement↗

FY22 Results Commentary

FY22 / results release↗

Release context

2023 ASM Presentation

HY23 / commentary↗

Related insights

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

Leverage and balance-sheet risk

Net debt / EBITDA is 6.80x, -4.10x versus the prior comparable period.

→

Earnings quality and statutory distortions

PBT and NPAT growth diverged by 191.4pp.

→

Cash conversion quality

This result converted 48.8% of EBITDA to operating cash flow, +124.2pp versus the prior comparable period.

→

Dividend coverage and payout pressure

Dividend payout versus pre-lease FCF is 78.0%, with NPAT payout at 140.0%.

→
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 Channel Infrastructure NZ briefing and related NZX reporting-season updates by email.