Annolyse
BriefingsCompaniesScreenerInsightsPrinciplesCompareChatWatchlist

Explore

  • Briefings
  • Companies
  • Screener
  • Insights
  • Compare

Resources

  • Search
  • Methodology

© 2026 Annolyse.

ChartsAnalysisChatData
  1. Charts
  2. Valuation
  3. Analysis
  4. Chat
  5. Data
  6. Sources
←Back to briefings
The Colonial Motor Company (CMO) / FY22

FY22 NPAT up 33.9% but a 133% cash surge was inventory-led

Operating cash flow jumped to $67.3m as inventories unwound by $26.4m, masking a softer second-half earnings profile.

Consumer / Automotive retail

CMO revenue trajectory

Revenue context before the current result.

↗
Loading chart...
FY22 was $1b, versus $898.5m in FY21.

CMO operating cash flow

Operating cash flow across covered periods.

↗
Loading chart...
FY22 was $67.3m, versus $24m in FY21.

CMO working-capital movement

Operating working-capital absorption or release by reporting period.

↗
Loading chart...
  • FY22 CMO: Outside range low operating working-capital movement. $-26.4m; 4-period range $-7.9m to $69m. Operating working-capital movement: NZ$-26.4m, below normal range; 2/4 prior periods had builds averaging NZ$56.6m, and 1 had releases averaging NZ$-7.9m.
Operating working-capital movement: NZ$-26.4m, below normal range; 2/4 prior periods had builds averaging NZ$56.6m, and 1 had releases averaging NZ$-7.9m.

CMO NPAT trajectory

Statutory profit after tax across covered periods.

↗
Loading chart...
FY22 was $33.2m, versus $24.8m in FY21.

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, 8 June 2026

Price and market cap

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

Market cap

$220m

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

9.96x

i

Recent market cap compared with trailing earnings.

EPS

0.68

i

Recent filing-derived earnings per share.

PEG

0.18x

i

P/E compared with recent earnings growth.

EV/EBITDA

Not available

i

Not available for this company right now.

P/FCF

Not available

i

Not available for this company right now.

P/B

0.69x

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

5.2%

i

Trailing dividends compared with the latest close.

Total return

Not available

i

Available once dividend and adjustment data are verified.

Release date
17 August 2022
Published
23 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

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

Revenue grew 11.3% to $1,002.8m and profit before tax rose 21.4% to $49.4m, but the more striking move was operating cash flow, which jumped 132.8% to $67.3m against NPAT growth of 33.9% to $33.2m

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

Cash result is inventory-funded, not earnings-funded

  • 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

No forward targets or revenue/order-book guidance are supplied in this release, so the result can only be judged against the HY22 shape and management's own warning about second-half conditions

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

Trading quality is genuine but more modest than the headlines suggest

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

Open questions

What is the expected pace of inventory rebuild in FY23, and how much of the FY22 working-capital release should investors assume reverses?
How did second-half trading conditions and gross profit per unit evolve versus the first half, and is the H2 NPAT run-rate the better base for FY23?
What was capex in FY22, and what does that imply for free cash flow and dividend cash cover once inventory normalises?
Why did the prior-year sub-NPAT item drag NPAT below profit from continuing operations, and is there any residual exposure?
What is the current net debt position and floorplan finance balance following the borrowings reduction implied by the liabilities movement?

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 about CMO FY22

Ask follow-up questions about The Colonial Motor Company's FY22 result.

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

Ask about CMO FY22

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

Sign in to chat

Sign in to ask questions about The Colonial Motor Company's FY22 result.

What is the expected pace of inventory rebuild in FY23, and how much of the FY22 working-capital release should investors assume reverses?Why does "Cash result is inventory-funded, not earnings-funded" matter?How strong was the cash and earnings quality in FY22?What should I watch next for CMO after FY22?

Checking account...

Data appendix

Show analytical metrics

Open to load analytical metrics.

Show key metrics table

Open to load key metrics.

Sources

Current period

Preliminary result report CMO 30 June 2022

FY22 / financial report↗

Results announcement

FY22 / results announcement↗

Results announcement

FY22 / results release↗

Prior comparable period

Preliminary Result report CMO - 30 June 2021

FY22 / financial report↗

Results announcement CMO

FY22 / results announcement↗

Interim context

CMO Half Year Result - six months to 31 December 2021

HY22 / financial report↗

CMO Results announcement 31 December 2021

HY22 / results announcement↗

CMO Results announcement 31 December 2021

HY22 / results release↗

Release context

2021 annual meeting resolution results

HY22 / commentary↗

Guidance update

HY22 / commentary↗

Related 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.

→
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 CMO publishes next

Get the next The Colonial Motor Company briefing and related NZX reporting-season updates by email.