Market cap
$237m
End-of-day close multiplied by current shares on issue.
Result releasedAnnolyse analysis published
The supplied prior period is also FY21, so 0.0% growth is a duplication artifact, not stability, while net debt climbed to NZ$88.4m.
Comparable chart history for this briefing.
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
$237m
End-of-day close multiplied by current shares on issue.
How the market price compares with recent earnings and cash-flow inputs.
P/E
10.73x
Recent market cap compared with trailing earnings.
EPS
0.68
Recent filing-derived earnings per share.
PEG
0.19x
P/E compared with recent earnings growth.
EV/EBITDA
Not available
Not available for this company right now.
P/FCF
Not available
Not available for this company right now.
P/B
0.75x
Market value compared with latest reported equity.
Yield and fund-style valuation where the company shape supports it.
Dividend yield
4.8%
Trailing dividends compared with the latest close.
Total return
Not available
Available once dividend and adjustment data are verified.
Key metrics
FY21 vs FY21
Revenue
$898.5m
Caveat: metric quality flags apply; use this value with basis context.
Net profit after tax
$24.8m
Caveat: metric quality flags apply; use this value with basis context.
Net cash inflow from operating activities
$24m
Caveat: metric quality flags apply; use this value with basis context.
Full-year dividend per share
55.0c
Caveat: metric quality flags apply; use this value with basis context.
Total assets
$447.7m
Caveat: metric quality flags apply; use this value with basis context.
Analysis ofCMO FY21Result releasedAnnolyse analysis published
What changed
This means revenue (NZ$898.5m), profit before tax (NZ$37.4m), NPAT (NZ$24.8m) and operating cash flow (NZ$24.0m) all show 0.0% growth because the filing is effectively measured against itself, so these figures cannot be read as evidence of a stable or flat trading year.
The economically real movement in this release sits on the balance sheet: gross borrowings rose 45.6% to NZ$103.2m from NZ$70.9m, and net debt increased to NZ$88.4m from NZ$56.1m. Half-year shape context shows first-half revenue was 48.7% of the full-year total while first-half NPAT was 51.5%, implying a slightly softer second-half NPAT of NZ$12.0m against NZ$12.8m in the first half.
What matters
Gross borrowings up 45.6% and net debt up to NZ$88.4m from NZ$56.1m reduces financial flexibility going into any future downturn, particularly given the borrowings mix includes vehicle floorplan finance and at-call deposits tied to inventory funding. This matters because an automotive retailer's working-capital cycle depends on cheap, available floorplan credit, so a heavier debt load raises funding-cost sensitivity.
The dividend was not covered by free cash flow. The payout ratio against NPAT was 72.4%, within the company's historical range, but the payout ratio against pre-lease free cash flow was 335.1%, meaning the cash dividend materially exceeded free cash flow pre-lease of NZ$4.6m. This implies the distribution was substantially funded from the balance sheet or additional borrowing rather than from operating cash generation net of capex.
Headline growth claims are not usable evidence. Because the current and prior-comparable periods are the same FY21 filing, none of the 0.0% growth lines should be read as confirmation of flat underlying trading; the company's own multi-year historical pattern still shows PBT margin at 4.2% against a 3.7% mean and ROE at 9.3%, an upper-edge reading against a 6.8% mean, which is the more reliable context for durability.
Expectations
The implied second-half NPAT of NZ$12.0m against a first-half NZ$12.8m suggests a modestly softer trading tail, but with the underlying comparison period compromised, this pattern should be treated as directional context rather than a confirmed seasonal shape.
The absence of both stated targets and a valid year-over-year comparison limits how much can be concluded about momentum; the only firm reads available are the balance-sheet and cash-cover metrics described above.
Quality of result
Reported NPAT of NZ$24.8m converts to free cash flow pre-lease of only NZ$4.6m against capex of NZ$19.5m (2.2% of revenue), giving FCF-to-NPAT conversion of 18.5%. That gap, combined with a dividend payout of 335.1% of pre-lease free cash flow, indicates the distribution this period leaned on external funding rather than internally generated cash, which is consistent with the 45.6% rise in gross borrowings.
ROE at 9.3% sits at the upper edge of the company's historical range, but this strength should be weighed against the higher leverage used to support it; returns generated with more debt in the capital structure are less durable than the same return generated with a stronger cash position. Total assets at NZ$447.7m are below the historical average of NZ$547.9m, adding to the picture of a balance sheet that has both shrunk and become more leveraged.
Unresolved
This briefing cannot assess genuine year-over-year performance trends, margin direction, or working-capital movement because the supplied prior-comparable period duplicates the current period rather than providing an independent prior year.
Chat
Ask follow-up questions about The Colonial Motor Company's FY21 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.
2021 Annual Report
FY21 / financial reportPublication of 2021 Annual Report
FY21 / results announcement2021 Annual Report
FY21 / financial reportPublication of 2021 Annual Report
FY21 / results announcementHalf Year Report 31 December 2020
HY21 / financial reportResults announcement
HY21 / results announcementResults announcement
HY21 / results releaseRelated insights
Cross-company views selected from the metrics in this briefing.
Dividend coverage and payout pressure
Dividend payout versus pre-lease FCF is 335.1%, with NPAT payout at 72.4%.
Earnings quality and statutory distortions
PBT and NPAT growth diverged by 0.0pp.
Revenue growth context
Revenue growth was 0.0% for this reporting period.
ROE and capital efficiency
ROE was 9.3%, 0.0pp versus the prior comparable period.
Get the next The Colonial Motor Company briefing and related NZX reporting-season updates by email.