Market cap
$220m
End-of-day close multiplied by current shares on issue.
Operating cash flow jumped to $67.3m as inventories unwound by $26.4m, masking a softer second-half earnings profile.
Revenue context before the current result.
Operating cash flow across covered periods.
Operating working-capital absorption or release by reporting period.
Statutory profit after tax across covered periods.
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
$220m
End-of-day close multiplied by current shares on issue.
How the market price compares with recent earnings and cash-flow inputs.
P/E
9.96x
Recent market cap compared with trailing earnings.
EPS
0.68
Recent filing-derived earnings per share.
PEG
0.18x
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
0.69x
Market value compared with latest reported equity.
Yield and fund-style valuation where the company shape supports it.
Dividend yield
5.2%
Trailing dividends compared with the latest close.
Total return
Not available
Available once dividend and adjustment data are verified.
Key metrics
FY22 vs FY22
Revenue
$1b
+11.3% ↑ vs $901.2m
Net profit after tax
$33.2m
+33.9% ↑ vs $24.8m
Net cash inflow from operating activities
$67.3m
+132.8% ↑ vs $28.9m
Full-year dividend per share
62.0c
+12.7% ↑ vs 55.0c
Profit before tax
$49.4m
+21.4% ↑ vs $40.7m
Cash and cash equivalents
$11.8m
-19.6% ↓ vs $14.7m
Total assets
$458.2m
+2.3% ↑ vs $447.7m
What changed
The cash uplift was substantially driven by a $26.4m unwind in inventories (to $137.0m from $163.4m), so the headline cash result reflects a working-capital release as much as trading performance.
Balance-sheet capacity improved alongside this. Total equity rose 15.8% to $307.8m while total liabilities fell 17.3% to $150.4m, consistent with floorplan and bank borrowings being run down as stock cleared. Cash on hand finished at $11.8m, slightly lower year on year. The Board declared a 47.0c final dividend, taking the full-year payout to 62.0c versus 55.0c in FY21.
What matters
Operating cash flow grew at roughly four times the rate of NPAT, with the inventory drawdown alone explaining most of the gap. This matters because once vehicle supply normalises and dealerships restock, that working-capital tailwind reverses, so reported FY22 OCF should not be used as a base for forward cash generation.
Second-half earnings softened from the first-half pace. HY22 NPAT of $18.1m was 54.5% of the full year, implying second-half NPAT of $15.1m — a step down half on half, consistent with the HY22 commentary that flagged "a number of challenges in the second half." The full-year headline therefore masks a decelerating trajectory into FY23.
NPAT growth flatters the underlying read. PBT rose 21.4% while NPAT rose 33.9% on broadly similar effective tax rates (28.3% vs 27.5%), with the gap reflecting a sub-NPAT item in the prior comparable rather than stronger current-year operating performance. PBT growth of 21.4% is the cleaner read on the trading business; ROE improved to 10.8% from 9.3%.
Expectations
Against that, the second-half NPAT step down is broadly consistent with what was flagged, but it does mean the FY22 exit run-rate is below the first-half pace rather than above it.
The release does not support a view on FY23 trading conditions, vehicle supply normalisation, or how quickly inventory will be rebuilt. Those gaps matter because both the cash result and the dividend look stronger when read at the FY22 average than at the second-half exit rate.
Quality of result
PBT up 21.4% on revenue up 11.3% points to operating leverage in a strong-demand, constrained-supply automotive retail market, and the improved ROE of 10.8% (from 9.3%) is consistent with that. Liabilities fell faster than assets, which is balance-sheet repair rather than balance-sheet engineering.
The cash and dividend picture is where caution belongs. The $38.4m increase in operating cash flow sits against a $26.4m inventory release, so a large share of the cash beat is timing rather than durable. The payout ratio against NPAT eased to 61.1% from 72.4%, which on the face of it looks more conservative, but if the inventory tailwind reverses in FY23 the effective payout against cash generation will tighten again. Capex is not separately disclosed in the supplied data, so free cash flow and dividend cash cover cannot be confirmed here.
Unresolved
This briefing cannot assess vehicle-margin sustainability, FY23 supply conditions, or capex intensity because the supplied release does not disclose gross profit per unit, capex, or forward-period guidance.
Chat
Ask follow-up questions about The Colonial Motor Company's FY22 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 analytical metrics.
Open to load key metrics.
Preliminary result report CMO 30 June 2022
FY22 / financial reportResults announcement
FY22 / results announcementResults announcement
FY22 / results releasePreliminary Result report CMO - 30 June 2021
FY22 / financial reportResults announcement CMO
FY22 / results announcementCMO Half Year Result - six months to 31 December 2021
HY22 / financial reportCMO Results announcement 31 December 2021
HY22 / results announcementCMO Results announcement 31 December 2021
HY22 / results release2021 annual meeting resolution results
HY22 / commentaryGuidance update
HY22 / commentaryRelated insights
Cross-company views selected from the metrics in this briefing.
Earnings quality and statutory distortions
PBT and NPAT growth diverged by 12.5pp, with a distortion flag in the result.
Dividend coverage and payout pressure
Dividend payout versus NPAT is 61.1%.
Revenue growth context
Revenue growth was 11.3% for this reporting period.
ROE and capital efficiency
ROE was 10.8%, +1.5pp versus the prior comparable period.
Get the next The Colonial Motor Company briefing and related NZX reporting-season updates by email.