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) / FY24

Operating cash outflow hit -$41.0m as inventory pushed debt up 81.0%

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.

Consumer / Automotive retail

CMO revenue trajectory

Revenue context before the current result.

↗
Loading chart...
FY24 was $1b, versus $997.2m in FY23.

CMO Operating profit margin

Operating profit margin across covered periods.

↗
Loading chart...
FY24 operating profit margin was 2.7%.

CMO operating cash flow

Operating cash flow across covered periods.

↗
Loading chart...
FY24 was -$41m, versus -$10.2m in FY23.

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.
  • HY24 CMO: Unprecedented high operating working-capital movement. $72.6m; 4-period range $-29.6m to $39.7m. Operating working-capital movement: NZ$72.6m, unprecedented high; 2/4 prior periods had builds averaging NZ$33.8m, and 2 had releases averaging NZ$-24.2m.
Operating working-capital movement: NZ$72.6m, unprecedented high; 2/4 prior periods had builds averaging NZ$33.8m, and 2 had releases averaging NZ$-24.2m.

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
20 August 2024
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

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

Revenue grew 1.6% to $1,012.9m, but the result below the top line deteriorated materially

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

Inventory absorption and floorplan debt have re-shaped the balance sheet

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

No forward guidance, target, or order-book context was supplied

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

The earnings result is low quality on multiple measures

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

Open questions

What specifically explains the ~$13.3m gap between continuing-operations after-tax profit of $17.9m and reported NPAT attributable to shareholders of $4.5m?
How much of the $44.2m inventory build is dealer-funded floorplan stock versus customer-deferred orders, and over what timeframe is it expected to clear?
Why was a 20.0 cps final dividend declared when the resulting payout ratio is 251.8% of NPAT and net debt has nearly doubled?
What is management's target floorplan finance balance and net debt position by the next reporting period?
How are heavy truck volumes — flagged at the half as resilient — performing relative to car dealership volumes in the segment mix?

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 about CMO FY24

Ask follow-up questions about The Colonial Motor Company's FY24 result.

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

Ask about CMO FY24

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 FY24 result.

What specifically explains the ~$13.3m gap between continuing-operations after-tax profit of $17.9m and reported NPAT attributable to shareholders of $4.5m?Why does "Inventory absorption and floorplan debt have re-shaped the balance sheet" matter?How strong was the cash and earnings quality in FY24?What should I watch next for CMO after FY24?

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 30 June 2024

FY24 / financial report↗

Results announcement

FY24 / results announcement↗

Prior comparable period

Preliminary result report CMO 30 June 2023

FY24 / financial report↗

Results announcement

FY24 / results announcement↗

Interim context

CMO Half Year Result - six months to 31 December 2023

HY24 / financial report↗

CMO Results Announcement

HY24 / results announcement↗

CMO Results Announcement

HY24 / results release↗

Release context

2023 annual meeting resolution results

HY24 / commentary↗

Guidance Update

HY24 / commentary↗

Related 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.

→
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.