Market cap
$220m
End-of-day close multiplied by current shares on issue.
Revenue rose 1.6% to $1,012.9m but a $44.2m inventory build lifted net debt to $171.2m and left dividends at 251.8% of a depressed NPAT.
Revenue context before the current result.
Operating profit margin across covered periods.
Operating cash flow across covered periods.
Operating working-capital absorption or release by reporting period.
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
FY24 vs FY24
Revenue
$1b
+1.6% ↑ vs $997.2m
Net profit after tax
$4.5m
-83.8% ↓ vs $27.8m
Net cash inflow from operating activities
−$41m
n/m ↓ vs −$2.3m
Full-year dividend per share
35.0c
-43.5% ↓ vs 62.0c
Profit before tax
$27.7m
-38.6% ↓ vs $45.1m
Cash and cash equivalents
$11.5m
+16.4% ↑ vs $9.9m
Total assets
$598.5m
+9.1% ↑ vs $548.4m
What changed
PBT fell 38.6% to $27.7m and reported NPAT attributable to shareholders dropped 83.8% to $4.5m. The cash story is the more important shift: operating cash flow swung from -$2.3m to -$41.0m, a $38.7m deterioration driven primarily by a $44.2m (+21.4%) inventory build to $250.1m.
That working-capital absorption was funded with debt. Gross borrowings rose 81.0% to $182.7m, with vehicle floorplan finance alone nearly doubling to $100.0m, and net debt climbed from $91.1m to $171.2m. The declared full-year dividend of 35.0 cps is well below the prior 62.0 cps, with the final component at 20.0 cps versus 42.0 cps a year ago.
What matters
The $44.2m inventory build, financed largely through floorplan facilities, is the direct cause of the cash outflow and the step-change in gearing. In an automotive retail context where floorplan finance was already $52.0m, doubling that exposure to $100.0m in a high-rate environment creates a meaningful ongoing interest drag that will sit in FY25 numbers regardless of how quickly stock clears.
Reported NPAT understates underlying trading performance. Continuing-operations profit after tax was $17.9m (down 41.0%), yet NPAT attributable to shareholders was only $4.5m — a gap of roughly $13.3m that is not explained in the extracted disclosures. PBT growth of -38.6% is the cleaner read on trading deterioration; the 83.8% NPAT decline overstates the operating drop.
The dividend is no longer covered by current earnings. At 251.8% of NPAT (versus 66.9% prior), the full-year distribution is being supported by the balance sheet at exactly the point leverage has stepped up. ROE compressed to 1.5% from 8.8%, underscoring that the payout is not being generated by current returns.
Expectations
The interim disclosure (HY24 revenue $494.9m, NPAT $9.3m) implies a second half with revenue of $518.0m but an NPAT loss of approximately $4.7m — a clear deterioration as the year progressed. Management commentary at the half noted demand softness and inventory carrying costs in high interest rates; the full-year cash and debt outcome confirms those pressures intensified rather than abated.
The absence of any stated FY25 target or dividend guidance means the release does not support a view on whether the inventory unwind, gearing reduction, or earnings recovery will occur in the next twelve months.
Quality of result
PBT of $27.7m converted to an operating cash outflow of $41.0m — a deeply negative conversion driven by working capital rather than operating losses, which is timing-driven but only reverses if vehicles sell through. The continuing-operations versus reported-NPAT gap of ~$13.3m sits below the tax line and is not explained in the extracted material, meaning the headline 83.8% NPAT decline carries an unidentified below-the-line component.
Capital allocation also weakens the read. A dividend declared at 251.8% of NPAT, coinciding with an 81.0% increase in gross borrowings and ROE of 1.5%, means the distribution is effectively balance-sheet-assisted at the precise moment the balance sheet has absorbed a $44.2m inventory build. None of the result's signals — cash, leverage, payout coverage, or returns on equity — point to durability without a demand recovery and inventory clear-down.
Unresolved
This briefing cannot assess underlying vehicle volumes, gross profit per unit, finance receivables credit quality, or segment-level profitability because none of those breakdowns were supplied in the extracted disclosures.
Chat
Ask follow-up questions about The Colonial Motor Company's FY24 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 30 June 2024
FY24 / financial reportResults announcement
FY24 / results announcementPreliminary result report CMO 30 June 2023
FY24 / financial reportResults announcement
FY24 / results announcementCMO Half Year Result - six months to 31 December 2023
HY24 / financial reportCMO Results Announcement
HY24 / results announcementCMO Results Announcement
HY24 / results release2023 annual meeting resolution results
HY24 / commentaryGuidance Update
HY24 / commentaryRelated insights
Cross-company views selected from the metrics in this briefing.
Earnings quality and statutory distortions
PBT and NPAT growth diverged by 45.2pp.
Dividend coverage and payout pressure
Dividend payout versus NPAT is 251.8%.
ROE and capital efficiency
ROE was 1.5%, -7.3pp versus the prior comparable period.
Revenue growth context
Revenue growth was 1.6% for this reporting period.
Get the next The Colonial Motor Company briefing and related NZX reporting-season updates by email.