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) / FY23

Inventory build flipped operating cash flow to -$10.2m at CMO

Revenue slipped 0.6% but a $69.0m inventory build swung operating cash to -$10.2m and pushed gross borrowings up 60.4%.

Consumer / Automotive retail

CMO revenue trajectory

Revenue context before the current result.

↗
Loading chart...
FY23 was $997.2m, versus $1b in FY22.

CMO Operating profit margin

Operating profit margin across covered periods.

↗
Loading chart...
Operating profit margin across covered periods.

CMO operating cash flow

Operating cash flow across covered periods.

↗
Loading chart...
FY23 was -$10.2m, versus $67.3m in FY22.

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.
  • FY23 CMO: Unprecedented high operating working-capital movement. $69m; 4-period range $-26.4m to $44.1m. Operating working-capital movement: NZ$69.0m, unprecedented high; 1/4 prior periods had builds averaging NZ$44.1m, and 2 had releases averaging NZ$-17.1m.
Operating working-capital movement: NZ$69.0m, unprecedented high; 1/4 prior periods had builds averaging NZ$44.1m, and 2 had releases averaging NZ$-17.1m.

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
22 August 2023
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

FY23 vs FY23

Revenue

$997.2m

-0.6% ↓ vs $1b

Net profit after tax

$27.8m

-16.3% ↓ vs $33.2m

Net cash inflow from operating activities

−$10.2m

Suppressed: metric quality flags mark this value as unsuitable for normal comparison.

Full-year dividend per share

57.0c

-8.1% ↓ vs 62.0c

Cash and cash equivalents

$9.9m

-16.8% ↓ vs $11.8m

Total assets

$548.4m

+19.7% ↑ vs $458.2m

What changed

The dominant change is cash, not earnings

Net cash from operating activities swung from +$67.3m to -$10.2m, a $77.5m deterioration, driven by a $69.0m lift in inventory to $206.0m (from $137.0m). Gross borrowings rose 60.4% to $101.0m as floorplan and bank facilities funded that stock position.

By contrast, the P&L moved only modestly. Revenue was effectively flat at $997.2m (-0.6%). Profit before tax fell 8.7% to $45.1m and reported NPAT fell 16.3% to $27.8m, with the effective tax rate steady at 28.0% versus 28.3%.

Capital returns were lower: the full-year dividend was 57.0 cents per share against 62.0 cents, with the final declared at 42.0 cents (47.0 cents prior). ROE eased to 8.8% from 10.8%.

What matters

Cash conversion deterioration

  • A near-flat revenue line and a single-digit PBT decline coincided with operating cash flow turning negative. This matters because it reverses CMO's typical pattern of strong operating cash generation and forces the inventory position to be carried on debt, lifting financial-flexibility risk if vehicle demand softens before stock clears.

  • Working-capital absorption is the swing factor. Inventory rose 50.3% in the year, and the sector overlay specifically warns against treating a one-period inventory build as structural without checking supply-chain timing. In automotive retail, late-cycle vehicle deliveries after post-pandemic constraints can drive exactly this kind of build, but the funding cost is real: gross borrowings climbed $38.0m, embedding higher interest expense into FY24 regardless of how quickly stock turns.

  • Underlying profitability held up better than headline NPAT suggests. PBT fell 8.7% on revenue down 0.6%, indicating modest margin pressure rather than a demand collapse. The wider 16.3% NPAT decline reflects a divergence between trading profit after tax ($30.3m) and reported NPAT ($27.8m) that did not exist a year ago, when the two figures were essentially identical. The cleaner operating read is the PBT line.

Expectations

No quantitative FY24 targets are disclosed

The half-year interim commentary already flagged trading profit after tax down 21% in H1, and the HY23 operating cash outflow was $50.7m, so the full-year outcome implies a partial H2 cash recovery of about $40.4m as some stock was converted. This matters because it suggests the inventory pressure peaked mid-year rather than at balance date, but the closing inventory level still sits well above the prior June.

Against the sector context, the read-through is that FY24 cash conversion depends on whether vehicle deliveries normalise to a pace the franchise network can sell through without margin-eroding clearance activity.

Quality of result

Earnings quality is mixed

The PBT decline of 8.7% on revenue down 0.6% looks operationally normal for an automotive retailer absorbing higher costs against softening unit economics. However, the gap between continuing-operations profit and reported NPAT widened by about $2.5m versus a negligible gap a year ago, which is not explained in the supplied release excerpts and weakens the durability read on the bottom line.

The bigger quality concern sits on the balance sheet. Total assets grew $90.2m while equity rose only $8.1m; the funding gap was met by a $82.1m increase in total liabilities, including $38.0m of additional gross borrowings. The 66.9% NPAT payout ratio (up from 61.1%) was achieved while operating cash was negative, so the FY23 dividend was effectively funded by drawing on the balance sheet rather than from in-year cash generation. That is sustainable if inventory unwinds in FY24, but is not a repeatable structure.

Unresolved

Open questions

What is the composition of the $69.0m inventory build between new-vehicle stock awaiting sale, aged units, and parts, and how much is held at floor-plan funded dealerships?
Why did reported NPAT decline 16.3% while PBT fell only 8.7% and the effective tax rate was broadly unchanged?
How quickly does management expect inventory and gross borrowings to normalise in FY24, and what is the assumed run-rate finance cost?
Is the FY24 dividend policy intended to track NPAT or a through-cycle payout, given the FY23 ratio reached 66.9% on negative operating cash?
What proportion of gross borrowings is vehicle floorplan finance versus core bank debt, and how is the floorplan facility priced?

This briefing cannot assess unit volumes, gross profit per vehicle, dealership-level performance, or segment economics because the release excerpts and extraction data do not disclose them.

Chat

Ask about CMO FY23

Ask follow-up questions about The Colonial Motor Company's FY23 result.

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

Ask about CMO FY23

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 FY23 result.

What is the composition of the $69.0m inventory build between new-vehicle stock awaiting sale, aged units, and parts, and how much is held at floor-plan funded dealerships?Why does "Cash conversion deterioration" matter?How strong was the cash and earnings quality in FY23?What should I watch next for CMO after FY23?

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 2023

FY23 / financial report↗

Results announcement

FY23 / results announcement↗

Results announcement

FY23 / results release↗

Prior comparable period

Preliminary result report CMO 30 June 2022

FY23 / financial report↗

Results announcement

FY23 / results announcement↗

Interim context

CMO Half Year Result - six months to 31 December 2022

HY23 / financial report↗

CMO Results announcement 31 December 2022

HY23 / results announcement↗

CMO Results announcement 31 December 2022

HY23 / results release↗

Release context

Guidance Update

HY23 / commentary↗

Related insights

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

Earnings quality and statutory distortions

PBT and NPAT growth diverged by 7.6pp.

→

Dividend coverage and payout pressure

Dividend payout versus NPAT is 66.9%.

→

ROE and capital efficiency

ROE was 8.8%, -2.0pp versus the prior comparable period.

→

Revenue growth context

Revenue growth was -0.6% 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 CMO publishes next

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