Skip to main content

Result releasedAnnolyse analysis published

Revenue rose 7.1% but flat PBT masks margin compression and rising debt

A NZ$94.5m working-capital release freed cash, yet gross borrowings rose 33.4% and PBT margin fell to 2.6%.

Consumer / Automotive retail

CMO revenue trajectory

Revenue context before the current result.

Loading chart...
FY26 was $1.1b, versus $1b in FY25.

CMO EBITDA margin

EBITDA margin across covered periods.

Loading chart...
FY24 ebitda margin was 2.7%.

CMO operating cash flow

Operating cash flow across covered periods.

Loading chart...
FY25 was $45.3m, versus -$41m in FY24.

CMO working-capital movement

Operating working-capital absorption or release by reporting period.

Loading chart...
  • FY23 CMO: Outside range high operating working-capital movement. $69m; 3-period range $-94.5m to $44.1m. Operating working-capital movement: NZ$69.0m, above normal range; 1/3 prior periods had builds averaging NZ$44.1m, and 2 had releases averaging NZ$-51.2m.
  • HY24 CMO: Outside range high operating working-capital movement. $72.6m; 3-period range $-29.6m to $39.7m. Operating working-capital movement: NZ$72.6m, above normal range; 2/3 prior periods had builds averaging NZ$33.8m, and 1 had releases averaging NZ$-29.6m.
  • HY26 CMO: Outside range low operating working-capital movement. $-29.6m; 3-period range $27.8m to $72.6m. Operating working-capital movement: NZ$-29.6m, below normal range; 3/3 prior periods had builds averaging NZ$46.7m, and none had a working-capital release.
  • FY26 CMO: Outside range low operating working-capital movement. $-94.5m; 3-period range $-7.9m to $69m. Operating working-capital movement: NZ$-94.5m, below normal range; 2/3 prior periods had builds averaging NZ$56.6m, and 1 had releases averaging NZ$-7.9m.
Operating working-capital movement: NZ$-94.5m, below normal range; 2/3 prior periods had builds averaging NZ$56.6m, and 1 had releases averaging NZ$-7.9m.

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, 21 August 2026

Price and market cap

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

Market cap

$230.5m

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

11.58x

i

Recent market cap compared with trailing earnings.

EPS

0.61

i

Recent filing-derived earnings per share.

PEG

1.33x

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

0.71x

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

5.0%

i

Trailing dividends compared with the latest close.

Total return

Not available

i

Available once dividend and adjustment data are verified.

Release date
14 August 2026
Published
19 August 2026

Key metrics

Numbers worth scanning first

FY26 vs FY26

Revenue

$1.1b

Caveat: metric quality flags apply; use this value with basis context.

Net profit after tax

$19.9m

Caveat: metric quality flags apply; use this value with basis context.

Net cash inflow from operating activities

Caveat: metric quality flags apply; use this value with basis context.

Full-year dividend per share

40.0c

Caveat: metric quality flags apply; use this value with basis context.

Total assets

$537.6m

Caveat: metric quality flags apply; use this value with basis context.

Analysis ofCMO FY26Result releasedAnnolyse analysis published

What changed

Working capital moved by NZ$-94.5m this year, an unusually large release against Colonial Motor's historical pattern of building working capital by an average NZ$56.6m in two of the last three years, with the sole prior release averaging just NZ$-7.9m; against the full historical mean of NZ$35.1m, this year's release sits NZ$129.6m below that average

Inventories fell 22.2% to NZ$188.4m and total liabilities fell 22.9%, yet gross borrowings still rose 33.4% to NZ$94.3m and net debt increased to NZ$83.3m from NZ$58.7m, a weakening leverage position despite the cash freed from destocking.

Revenue grew 7.1% to NZ$1.1b, at the upper edge of the company's historical range (5-period mean 2.2%), but profit before tax was flat at NZ$27.7m (0.0% growth) as PBT margin compressed to 2.6%, below the historical range of 2.7%-4.9% (mean 3.8%). NPAT grew 8.7% to NZ$19.9m, with the effective tax rate steady at 29.5% versus 29.6% prior.

What matters

Margin dilution despite volume growth

Revenue growth of 7.1% did not flow through to profit, with PBT margin falling to 2.6% against a 3.8% historical average. This matters because it suggests the additional sales volume is being generated at lower per-unit profitability, weakening the underlying earnings quality behind the reported dollar figures.

Working-capital release did not delever the balance sheet. The NZ$94.5m release from inventory and liabilities reduction would normally be read as a cash-quality positive, but gross borrowings rose 33.4% and net debt increased by NZ$24.6m over the same period. This raises the question of where the freed cash went, since it clearly was not applied to debt reduction.

Dividend policy is mixed depending on the period basis. The final dividend per share fell to 25 cents from 35 cents, but the full-year dividend total rose to 40 cents from 35 cents, meaning the annual payout increased even though the final instalment fell. The payout ratio against NPAT of 65.8% sits within the company's normal historical range (mean 113.0%), so the increase looks affordable on a stated-earnings basis.

Expectations

No stated financial targets are disclosed in this filing

The half-year result showed net trading profit from continuing operations up 50.0% and an upgraded guidance range issued in December 2025 after a stronger-than-anticipated result, with the first half contributing 53.9% of full-year NPAT and 51.6% of full-year revenue. That means the second half of FY26 delivered materially weaker profit growth than the guided-up first half, a slowdown not explained by any disclosed target or seasonality note in this release, so the read-through on momentum into FY27 is unclear.

Quality of result

The scale of the working-capital release is the central quality question

A NZ$94.5m release against a historical pattern of builds suggests either a genuine destocking decision or a one-off timing effect tied to vehicle-cycle inventory management, and the interpretation matters because reversal in a future period would remove this year's apparent cash support. Operating cash flow for the current period was not disclosed in this release, so the cash-conversion picture cannot be verified against the prior year's NZ$45.3m operating cash inflow. Combined with rising gross borrowings and net debt despite the inventory release, the balance sheet does not show the deleveraging that the working-capital movement alone would imply, pointing to funding pressure elsewhere in the group.

Unresolved

Open questions

Why did gross borrowings rise 33.4% to NZ$94.3m in the same period that working capital released NZ$94.5m in cash?
Is the NZ$94.5m working-capital release a deliberate destocking strategy or a timing effect that will reverse in FY27?
What is driving PBT margin down to 2.6% from a historical average of 3.8% while revenue grew 7.1%?
Why did second-half profit growth slow so sharply after the December 2025 guidance upgrade pointed to a stronger first half?
Will the full-year dividend increase to 40 cents be sustained if the working-capital release does not repeat?

This briefing cannot assess current-period operating cash flow or free cash flow generation, because those figures were not disclosed in the release materials supplied.

Ask about CMO FY26

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 FY26 result.

Why did gross borrowings rise 33.4% to NZ$94.3m in the same period that working capital released NZ$94.5m in cash?Why does "Margin dilution despite volume growth" matter?How strong was the cash and earnings quality in FY26?What should I watch next for CMO after FY26?

Checking account...

Data appendix

Show segment detail

Open to load segment breakdown.

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 2026

FY26 / financial report

Results announcement

FY26 / results announcement

Prior comparable period

2025 Annual Report

FY26 / financial report

Notice of 107th Annual Meeting

FY26 / results release

Interim context

CMO Half Year Results to 31 December 2025

HY26 / financial report

CMO Results Announcement

HY26 / results announcement

CMO Results Announcement

HY26 / results release

Release context

2025 annual meeting resolution results

HY26 / commentary

Guidance update

HY26 / commentary

Get notified when CMO publishes next

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